{ "data": [ { "ok": true, "filingId": "fdp-2026-q2-statement-of-receipts-and-expenditures", "fdppId": 264250, "documentPeriod": { "year": 2026, "quarter": 2 }, "sheet": "Form 3 - SRE", "formReference": "FDP Form 3 (BLGF MC 023-2019 Annex A)", "header": { "region": "REGION IV-A - CALABARZON", "province": "BATANGAS", "lgu": "CALATAGAN", "calendarYear": 2026, "quarter": 2 }, "columns": { "budget": "D", "generalFund": "E", "sef": "F", "total": "G" }, "items": [ { "key": "local-sources", "label": "LOCAL SOURCES", "sourceLabel": "LOCAL SOURCES", "kind": "income", "level": 1, "row": 9, "budget": { "value": 100429764.98, "cell": "D9" }, "generalFund": { "value": 77441196.02, "cell": "E9" }, "sef": { "value": 15062939.35, "cell": "F9" }, "total": { "value": 92504135.37, "cell": "G9" } }, { "key": "tax-revenue", "label": "TAX REVENUE", "sourceLabel": "TAX REVENUE", "kind": "income", "level": 2, "row": 10, "budget": { "value": 49619509.98, "cell": "D10" }, "generalFund": { "value": 41642063.39, "cell": "E10" }, "sef": { "value": 15059317.19, "cell": "F10" }, "total": { "value": 56701380.58, "cell": "G10" } }, { "key": "real-property-tax", "label": "Real Property Tax", "sourceLabel": "Real Property Tax", "kind": "income", "level": 3, "row": 11, "budget": { "value": 25748500.98, "cell": "D11" }, "generalFund": { "value": 13194953.72, "cell": "E11" }, "sef": { "value": 15059317.19, "cell": "F11" }, "total": { "value": 28254270.91, "cell": "G11" } }, { "key": "tax-on-business", "label": "Tax on Business", "sourceLabel": "Tax on Business", "kind": "income", "level": 3, "row": 12, "budget": { "value": 20371009, "cell": "D12" }, "generalFund": { "value": 25894655.42, "cell": "E12" }, "sef": { "value": 0, "cell": "F12" }, "total": { "value": 25894655.42, "cell": "G12" } }, { "key": "other-taxes", "label": "Other Taxes", "sourceLabel": "Other Taxes", "kind": "income", "level": 3, "row": 13, "budget": { "value": 3500000, "cell": "D13" }, "generalFund": { "value": 2552454.25, "cell": "E13" }, "sef": { "value": 0, "cell": "F13" }, "total": { "value": 2552454.25, "cell": "G13" } }, { "key": "non-tax-revenue", "label": "NON TAX REVENUE", "sourceLabel": "NON TAX REVENUE", "kind": "income", "level": 2, "row": 14, "budget": { "value": 50810255, "cell": "D14" }, "generalFund": { "value": 35799132.63, "cell": "E14" }, "sef": { "value": 3622.16, "cell": "F14" }, "total": { "value": 35802754.79, "cell": "G14" } }, { "key": "regulatory-fees", "label": "Regulatory Fees permits and Licenses", "sourceLabel": "Regulatory Fees permits and Licenses", "kind": "income", "level": 3, "row": 15, "budget": { "value": 13950255, "cell": "D15" }, "generalFund": { "value": 9478156.29, "cell": "E15" }, "sef": { "value": 0, "cell": "F15" }, "total": { "value": 9478156.29, "cell": "G15" } }, { "key": "service-user-charges", "label": "Sevice/User Charges (Service Income)", "sourceLabel": "Sevice/User Charges (Service Income)", "kind": "income", "level": 3, "row": 16, "budget": { "value": 27500000, "cell": "D16" }, "generalFund": { "value": 19954880.25, "cell": "E16" }, "sef": { "value": 0, "cell": "F16" }, "total": { "value": 19954880.25, "cell": "G16" } }, { "key": "economic-enterprises", "label": "Receipts from Economic Enterprises (Business Income)", "sourceLabel": "Receipts from Economic Enterprises (Business Income)", "kind": "income", "level": 3, "row": 17, "budget": { "value": 8500000, "cell": "D17" }, "generalFund": { "value": 5906519.3, "cell": "E17" }, "sef": { "value": 0, "cell": "F17" }, "total": { "value": 5906519.3, "cell": "G17" } }, { "key": "other-receipts", "label": "Other Receipts (Other General Income)", "sourceLabel": "Other Receipts (Other General Income)", "kind": "income", "level": 3, "row": 18, "budget": { "value": 860000, "cell": "D18" }, "generalFund": { "value": 459576.79, "cell": "E18" }, "sef": { "value": 3622.16, "cell": "F18" }, "total": { "value": 463198.95, "cell": "G18" } }, { "key": "external-sources", "label": "EXTERNAL SOURCES", "sourceLabel": "EXTERNAL SOURCES", "kind": "income", "level": 1, "row": 19, "budget": { "value": 291318736, "cell": "D19" }, "generalFund": { "value": 145389684.49, "cell": "E19" }, "sef": { "value": 0, "cell": "F19" }, "total": { "value": 145389684.49, "cell": "G19" } }, { "key": "national-tax-allotment", "label": "National Tax Allotment", "sourceLabel": "National Tax Allotment", "kind": "income", "level": 2, "row": 20, "budget": { "value": 290718736, "cell": "D20" }, "generalFund": { "value": 145359370, "cell": "E20" }, "sef": { "value": 0, "cell": "F20" }, "total": { "value": 145359370, "cell": "G20" } }, { "key": "other-national-shares", "label": "Other Shares from National Tax Collections", "sourceLabel": "Other Shares from National Tax Collections", "kind": "income", "level": 2, "row": 21, "budget": { "value": 600000, "cell": "D21" }, "generalFund": { "value": 30314.49, "cell": "E21" }, "sef": { "value": 0, "cell": "F21" }, "total": { "value": 30314.49, "cell": "G21" } }, { "key": "inter-local-transfers", "label": "Inter-Local Transfers", "sourceLabel": "Inter-Local Transfers", "kind": "income", "level": 2, "row": 22, "budget": { "value": 0, "cell": "D22" }, "generalFund": { "value": 0, "cell": "E22" }, "sef": { "value": 0, "cell": "F22" }, "total": { "value": 0, "cell": "G22" } }, { "key": "extraordinary-receipts", "label": "Extraordinary Receipt/Grants/Donations/Aids", "sourceLabel": "Extraordinary Receipt/Grants/Donations/Aids", "kind": "income", "level": 2, "row": 23, "budget": { "value": 0, "cell": "D23" }, "generalFund": { "value": 0, "cell": "E23" }, "sef": { "value": 0, "cell": "F23" }, "total": { "value": 0, "cell": "G23" } }, { "key": "total-current-operating-income", "label": "TOTAL CURRENT OPERATING INCOME", "sourceLabel": "TOTAL CURRENT OPERATING INCOME", "kind": "income", "level": 0, "row": 24, "budget": { "value": 391748500.98, "cell": "D24" }, "generalFund": { "value": 222830880.51, "cell": "E24" }, "sef": { "value": 15062939.35, "cell": "F24" }, "total": { "value": 237893819.86, "cell": "G24" } }, { "key": "general-public-services", "label": "General Public Services", "sourceLabel": "General Public Services", "kind": "expenditure", "level": 2, "row": 29, "budget": { "value": 207642011.27, "cell": "D29" }, "generalFund": { "value": 60904136.95, "cell": "E29" }, "sef": { "value": 0, "cell": "F29" }, "total": { "value": 60904136.95, "cell": "G29" } }, { "key": "education-culture-sports", "label": "Education, Culture & Sports/Manpower Development", "sourceLabel": "Education, Culture & Sports/Manpower Development", "kind": "expenditure", "level": 2, "row": 30, "budget": { "value": 14533500.98, "cell": "D30" }, "generalFund": { "value": 0, "cell": "E30" }, "sef": { "value": 3757240.17, "cell": "F30" }, "total": { "value": 3757240.17, "cell": "G30" } }, { "key": "health-nutrition-population", "label": "Health, Nutrition & Population Control", "sourceLabel": "Health, Nutrition & Population Control", "kind": "expenditure", "level": 2, "row": 31, "budget": { "value": 28183602.36, "cell": "D31" }, "generalFund": { "value": 11815103.74, "cell": "E31" }, "sef": { "value": 0, "cell": "F31" }, "total": { "value": 11815103.74, "cell": "G31" } }, { "key": "labor-and-employment", "label": "Labor and Employment", "sourceLabel": "Labor and Employment", "kind": "expenditure", "level": 2, "row": 32, "budget": { "value": 0, "cell": "D32" }, "generalFund": { "value": 0, "cell": "E32" }, "sef": { "value": 0, "cell": "F32" }, "total": { "value": 0, "cell": "G32" } }, { "key": "housing-community-development", "label": "Housing and Community Development", "sourceLabel": "Housing and Community Development", "kind": "expenditure", "level": 2, "row": 33, "budget": { "value": 0, "cell": "D33" }, "generalFund": { "value": 0, "cell": "E33" }, "sef": { "value": 0, "cell": "F33" }, "total": { "value": 0, "cell": "G33" } }, { "key": "social-services-welfare", "label": "Social Services and Social Welfare", "sourceLabel": "Social Services and Social Welfare", "kind": "expenditure", "level": 2, "row": 34, "budget": { "value": 42390797.22, "cell": "D34" }, "generalFund": { "value": 15429905.01, "cell": "E34" }, "sef": { "value": 0, "cell": "F34" }, "total": { "value": 15429905.01, "cell": "G34" } }, { "key": "economic-services", "label": "Economic Services", "sourceLabel": "Economic Services", "kind": "expenditure", "level": 2, "row": 35, "budget": { "value": 55410516.83, "cell": "D35" }, "generalFund": { "value": 18002945.95, "cell": "E35" }, "sef": { "value": 0, "cell": "F35" }, "total": { "value": 18002945.95, "cell": "G35" } }, { "key": "debt-service-interest", "label": "Debt Service (FE) (Interest Expense & Other Charges)", "sourceLabel": "Debt Service (FE) (Interest Expense & Other Charges)", "kind": "expenditure", "level": 2, "row": 36, "budget": { "value": 1696005.8, "cell": "D36" }, "generalFund": { "value": 656294.73, "cell": "E36" }, "sef": { "value": 0, "cell": "F36" }, "total": { "value": 656294.73, "cell": "G36" } }, { "key": "total-current-operating-expenditures", "label": "TOTAL CURRENT OPERATING EXPENDITURES", "sourceLabel": "TOTAL CURRENT OPERATING EXPENDITURES", "kind": "expenditure", "level": 0, "row": 37, "budget": { "value": 349856434.46, "cell": "D37" }, "generalFund": { "value": 106808386.38, "cell": "E37" }, "sef": { "value": 3757240.17, "cell": "F37" }, "total": { "value": 110565626.55, "cell": "G37" } }, { "key": "net-operating-income", "label": "NET OPERATING INCOME (LOSS) FROM CURRENT OPERATIONS", "sourceLabel": "NET OPERATING INCOME (LOSS) FROM CURRENT OPERATIONS", "kind": "derived", "level": 0, "row": 38, "budget": { "value": 73317739.77, "cell": "D38" }, "generalFund": { "value": 116022494.13, "cell": "E38" }, "sef": { "value": 11305699.18, "cell": "F38" }, "total": { "value": 127328193.31, "cell": "G38" } }, { "key": "total-available-for-operating-expenditures", "label": "TOTAL AVAILABLE FOR CURRENT OPERATING EXPENDITURES", "sourceLabel": "TOTAL AVAILABLE FOR CURRENT OPERATING EXPENDITURES", "kind": "derived", "level": 0, "row": 27, "budget": { "value": 423174174.23, "cell": "D27" }, "generalFund": { "value": 222830880.51, "cell": "E27" }, "sef": { "value": 15062939.35, "cell": "F27" }, "total": { "value": 237893819.86, "cell": "G27" } }, { "key": "capital-investment-expenditures", "label": "CAPITAL/INVESTMENT EXPENDITURES", "sourceLabel": "CAPITAL/INVESTMENT EXPENDITURES", "kind": "expenditure", "level": 1, "row": 52, "budget": { "value": 110139511.97, "cell": "D52" }, "generalFund": { "value": 6738599.27, "cell": "E52" }, "sef": { "value": 1153868.9, "cell": "F52" }, "total": { "value": 7892468.17, "cell": "G52" } }, { "key": "debt-service-principal", "label": "DEBT SERVICE (Principal Cost)", "sourceLabel": "DEBT SERVICE (Principal Cost)", "kind": "expenditure", "level": 1, "row": 56, "budget": { "value": 7278992.57, "cell": "D56" }, "generalFund": { "value": 4055867.57, "cell": "E56" }, "sef": { "value": 0, "cell": "F56" }, "total": { "value": 4055867.57, "cell": "G56" } }, { "key": "total-non-operating-expenditures", "label": "TOTAL NON-OPERATING EXPENDITURES", "sourceLabel": "TOTAL NON-OPERATING EXPENDITURES", "kind": "expenditure", "level": 0, "row": 60, "budget": { "value": 117418504.54, "cell": "D60" }, "generalFund": { "value": 10794466.84, "cell": "E60" }, "sef": { "value": 1153868.9, "cell": "F60" }, "total": { "value": 11948335.74, "cell": "G60" } }, { "key": "cash-balance-beginning", "label": "ADD: CASH BALANCE, BEGINNING", "sourceLabel": "ADD: CASH BALANCE, BEGINNING", "kind": "balance", "level": 0, "row": 62, "budget": { "value": 108663680.26, "cell": "D62" }, "generalFund": { "value": 99000728.18, "cell": "E62" }, "sef": { "value": 9662952.08, "cell": "F62" }, "total": { "value": 108663680.26, "cell": "G62" } }, { "key": "cash-balance-end", "label": "FUND/CASH BALANCE, END", "sourceLabel": "FUND/CASH BALANCE, END", "kind": "balance", "level": 0, "row": 67, "budget": { "value": 83740396.18, "cell": "D67" }, "generalFund": { "value": 196953626.59, "cell": "E67" }, "sef": { "value": 18814782.36, "cell": "F67" }, "total": { "value": 215768408.95, "cell": "G67" } } ], "unmatchedLabels": [], "checks": [ { "id": "fund-split:local-sources", "kind": "fund-split", "expected": 92504135.37, "actual": 92504135.37, "delta": 0, "passed": true }, { "id": "fund-split:tax-revenue", "kind": "fund-split", "expected": 56701380.58, "actual": 56701380.58, "delta": 0, "passed": true }, { "id": "fund-split:real-property-tax", "kind": "fund-split", "expected": 28254270.91, "actual": 28254270.91, "delta": 0, "passed": true }, { "id": "fund-split:tax-on-business", "kind": "fund-split", "expected": 25894655.42, "actual": 25894655.42, "delta": 0, "passed": true }, { "id": "fund-split:other-taxes", "kind": "fund-split", "expected": 2552454.25, "actual": 2552454.25, "delta": 0, "passed": true }, { "id": "fund-split:non-tax-revenue", "kind": "fund-split", "expected": 35802754.79, "actual": 35802754.79, "delta": 0, "passed": true }, { "id": "fund-split:regulatory-fees", "kind": "fund-split", "expected": 9478156.29, "actual": 9478156.29, "delta": 0, "passed": true }, { "id": "fund-split:service-user-charges", "kind": "fund-split", "expected": 19954880.25, "actual": 19954880.25, "delta": 0, "passed": true }, { "id": "fund-split:economic-enterprises", "kind": "fund-split", "expected": 5906519.3, "actual": 5906519.3, "delta": 0, "passed": true }, { "id": "fund-split:other-receipts", "kind": "fund-split", "expected": 463198.95, "actual": 463198.95, "delta": 0, "passed": true }, { "id": "fund-split:external-sources", "kind": "fund-split", "expected": 145389684.49, "actual": 145389684.49, "delta": 0, "passed": true }, { "id": "fund-split:national-tax-allotment", "kind": "fund-split", "expected": 145359370, "actual": 145359370, "delta": 0, "passed": true }, { "id": "fund-split:other-national-shares", "kind": "fund-split", "expected": 30314.49, "actual": 30314.49, "delta": 0, "passed": true }, { "id": "fund-split:inter-local-transfers", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:extraordinary-receipts", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:total-current-operating-income", "kind": "fund-split", "expected": 237893819.86, "actual": 237893819.86, "delta": 0, "passed": true }, { "id": "fund-split:general-public-services", "kind": "fund-split", "expected": 60904136.95, "actual": 60904136.95, "delta": 0, "passed": true }, { "id": "fund-split:education-culture-sports", "kind": "fund-split", "expected": 3757240.17, "actual": 3757240.17, "delta": 0, "passed": true }, { "id": "fund-split:health-nutrition-population", "kind": "fund-split", "expected": 11815103.74, "actual": 11815103.74, "delta": 0, "passed": true }, { "id": "fund-split:labor-and-employment", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:housing-community-development", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:social-services-welfare", "kind": "fund-split", "expected": 15429905.01, "actual": 15429905.01, "delta": 0, "passed": true }, { "id": "fund-split:economic-services", "kind": "fund-split", "expected": 18002945.95, "actual": 18002945.95, "delta": 0, "passed": true }, { "id": "fund-split:debt-service-interest", "kind": "fund-split", "expected": 656294.73, "actual": 656294.73, "delta": 0, "passed": true }, { "id": "fund-split:total-current-operating-expenditures", "kind": "fund-split", "expected": 110565626.55, "actual": 110565626.55, "delta": 0, "passed": true }, { "id": "fund-split:net-operating-income", "kind": "fund-split", "expected": 127328193.31, "actual": 127328193.31, "delta": 0, "passed": true }, { "id": "fund-split:total-available-for-operating-expenditures", "kind": "fund-split", "expected": 237893819.86, "actual": 237893819.86, "delta": 0, "passed": true }, { "id": "fund-split:capital-investment-expenditures", "kind": "fund-split", "expected": 7892468.17, "actual": 7892468.17, "delta": 0, "passed": true }, { "id": "fund-split:debt-service-principal", "kind": "fund-split", "expected": 4055867.57, "actual": 4055867.57, "delta": 0, "passed": true }, { "id": "fund-split:total-non-operating-expenditures", "kind": "fund-split", "expected": 11948335.74, "actual": 11948335.74, "delta": 0, "passed": true }, { "id": "fund-split:cash-balance-beginning", "kind": "fund-split", "expected": 108663680.26, "actual": 108663680.26, "delta": 0, "passed": true }, { "id": "fund-split:cash-balance-end", "kind": "fund-split", "expected": 215768408.95, "actual": 215768408.95, "delta": 0, "passed": true }, { "id": "local-sources-split:budget", "kind": "subtotal", "expected": 100429764.98, "actual": 100429764.98, "delta": 0, "passed": true }, { "id": "local-sources-split:generalFund", "kind": "subtotal", "expected": 77441196.02, "actual": 77441196.02, "delta": 0, "passed": true }, { "id": "local-sources-split:sef", "kind": "subtotal", "expected": 15062939.35, "actual": 15062939.35, "delta": 0, "passed": true }, { "id": "local-sources-split:total", "kind": "subtotal", "expected": 92504135.37, "actual": 92504135.37, "delta": 0, "passed": true }, { "id": "tax-revenue-split:budget", "kind": "subtotal", "expected": 49619509.98, "actual": 49619509.98, "delta": 0, "passed": true }, { "id": "tax-revenue-split:generalFund", "kind": "subtotal", "expected": 41642063.39, "actual": 41642063.39, "delta": 0, "passed": true }, { "id": "tax-revenue-split:sef", "kind": "subtotal", "expected": 15059317.19, "actual": 15059317.19, "delta": 0, "passed": true }, { "id": "tax-revenue-split:total", "kind": "subtotal", "expected": 56701380.58, "actual": 56701380.58, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:budget", "kind": "subtotal", "expected": 50810255, "actual": 50810255, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:generalFund", "kind": "subtotal", "expected": 35799132.63, "actual": 35799132.63, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:sef", "kind": "subtotal", "expected": 3622.16, "actual": 3622.16, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:total", "kind": "subtotal", "expected": 35802754.79, "actual": 35802754.79, "delta": 0, "passed": true }, { "id": "external-sources-split:budget", "kind": "subtotal", "expected": 291318736, "actual": 291318736, "delta": 0, "passed": true }, { "id": "external-sources-split:generalFund", "kind": "subtotal", "expected": 145389684.49, "actual": 145389684.49, "delta": 0, "passed": true }, { "id": "external-sources-split:sef", "kind": "subtotal", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "external-sources-split:total", "kind": "subtotal", "expected": 145389684.49, "actual": 145389684.49, "delta": 0, "passed": true }, { "id": "total-income-split:budget", "kind": "subtotal", "expected": 391748500.98, "actual": 391748500.98, "delta": 0, "passed": true }, { "id": "total-income-split:generalFund", "kind": "subtotal", "expected": 222830880.51, "actual": 222830880.51, "delta": 0, "passed": true }, { "id": "total-income-split:sef", "kind": "subtotal", "expected": 15062939.35, "actual": 15062939.35, "delta": 0, "passed": true }, { "id": "total-income-split:total", "kind": "subtotal", "expected": 237893819.86, "actual": 237893819.86, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:budget", "kind": "subtotal", "expected": 349856434.46, "actual": 349856434.46, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:generalFund", "kind": "subtotal", "expected": 106808386.38, "actual": 106808386.38, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:sef", "kind": "subtotal", "expected": 3757240.17, "actual": 3757240.17, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:total", "kind": "subtotal", "expected": 110565626.55, "actual": 110565626.55, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:budget", "kind": "subtotal", "expected": 117418504.54, "actual": 117418504.54, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:generalFund", "kind": "subtotal", "expected": 10794466.84, "actual": 10794466.84, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:sef", "kind": "subtotal", "expected": 1153868.9, "actual": 1153868.9, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:total", "kind": "subtotal", "expected": 11948335.74, "actual": 11948335.74, "delta": 0, "passed": true } ], "reconciliation": { "total": 60, "passed": 60, "failed": 0, "failures": [] }, "verification": "verified" }, { "ok": true, "filingId": "fdp-2026-q1-statement-of-receipts-and-expenditures", "fdppId": 246561, "documentPeriod": { "year": 2026, "quarter": 1 }, "sheet": "Form 3 - SRE", "formReference": "FDP Form 3 (BLGF MC 023-2019 Annex A)", "header": { "region": "REGION IV-A - CALABARZON", "province": "BATANGAS", "lgu": "CALATAGAN", "calendarYear": 2026, "quarter": 1 }, "columns": { "budget": "D", "generalFund": "E", "sef": "F", "total": "G" }, "items": [ { "key": "local-sources", "label": "LOCAL SOURCES", "sourceLabel": "LOCAL SOURCES", "kind": "income", "level": 1, "row": 9, "budget": { "value": 100429764.98, "cell": "D9" }, "generalFund": { "value": 53965160.77, "cell": "E9" }, "sef": { "value": 9839261.36, "cell": "F9" }, "total": { "value": 63804422.13, "cell": "G9" } }, { "key": "tax-revenue", "label": "TAX REVENUE", "sourceLabel": "TAX REVENUE", "kind": "income", "level": 2, "row": 10, "budget": { "value": 49619509.98, "cell": "D10" }, "generalFund": { "value": 33395920.15, "cell": "E10" }, "sef": { "value": 9837595.36, "cell": "F10" }, "total": { "value": 43233515.51, "cell": "G10" } }, { "key": "real-property-tax", "label": "Real Property Tax", "sourceLabel": "Real Property Tax", "kind": "income", "level": 3, "row": 11, "budget": { "value": 25748500.98, "cell": "D11" }, "generalFund": { "value": 7870076.27, "cell": "E11" }, "sef": { "value": 9837595.36, "cell": "F11" }, "total": { "value": 17707671.63, "cell": "G11" } }, { "key": "tax-on-business", "label": "Tax on Business", "sourceLabel": "Tax on Business", "kind": "income", "level": 3, "row": 12, "budget": { "value": 20371009, "cell": "D12" }, "generalFund": { "value": 23423420.49, "cell": "E12" }, "sef": { "value": 0, "cell": "F12" }, "total": { "value": 23423420.49, "cell": "G12" } }, { "key": "other-taxes", "label": "Other Taxes", "sourceLabel": "Other Taxes", "kind": "income", "level": 3, "row": 13, "budget": { "value": 3500000, "cell": "D13" }, "generalFund": { "value": 2102423.39, "cell": "E13" }, "sef": { "value": 0, "cell": "F13" }, "total": { "value": 2102423.39, "cell": "G13" } }, { "key": "non-tax-revenue", "label": "NON TAX REVENUE", "sourceLabel": "NON TAX REVENUE", "kind": "income", "level": 2, "row": 14, "budget": { "value": 50810255, "cell": "D14" }, "generalFund": { "value": 20569240.62, "cell": "E14" }, "sef": { "value": 1666, "cell": "F14" }, "total": { "value": 20570906.62, "cell": "G14" } }, { "key": "regulatory-fees", "label": "Regulatory Fees permits and Licenses", "sourceLabel": "Regulatory Fees permits and Licenses", "kind": "income", "level": 3, "row": 15, "budget": { "value": 13950255, "cell": "D15" }, "generalFund": { "value": 6252391.56, "cell": "E15" }, "sef": { "value": 0, "cell": "F15" }, "total": { "value": 6252391.56, "cell": "G15" } }, { "key": "service-user-charges", "label": "Sevice/User Charges (Service Income)", "sourceLabel": "Sevice/User Charges (Service Income)", "kind": "income", "level": 3, "row": 16, "budget": { "value": 27500000, "cell": "D16" }, "generalFund": { "value": 10965792, "cell": "E16" }, "sef": { "value": 0, "cell": "F16" }, "total": { "value": 10965792, "cell": "G16" } }, { "key": "economic-enterprises", "label": "Receipts from Economic Enterprises (Business Income)", "sourceLabel": "Receipts from Economic Enterprises (Business Income)", "kind": "income", "level": 3, "row": 17, "budget": { "value": 8500000, "cell": "D17" }, "generalFund": { "value": 3070038, "cell": "E17" }, "sef": { "value": 0, "cell": "F17" }, "total": { "value": 3070038, "cell": "G17" } }, { "key": "other-receipts", "label": "Other Receipts (Other General Income)", "sourceLabel": "Other Receipts (Other General Income)", "kind": "income", "level": 3, "row": 18, "budget": { "value": 860000, "cell": "D18" }, "generalFund": { "value": 281019.06, "cell": "E18" }, "sef": { "value": 1666, "cell": "F18" }, "total": { "value": 282685.06, "cell": "G18" } }, { "key": "external-sources", "label": "EXTERNAL SOURCES", "sourceLabel": "EXTERNAL SOURCES", "kind": "income", "level": 1, "row": 19, "budget": { "value": 291318736, "cell": "D19" }, "generalFund": { "value": 72679686, "cell": "E19" }, "sef": { "value": 0, "cell": "F19" }, "total": { "value": 72679686, "cell": "G19" } }, { "key": "national-tax-allotment", "label": "National Tax Allotment", "sourceLabel": "National Tax Allotment", "kind": "income", "level": 2, "row": 20, "budget": { "value": 290718736, "cell": "D20" }, "generalFund": { "value": 72679686, "cell": "E20" }, "sef": { "value": 0, "cell": "F20" }, "total": { "value": 72679686, "cell": "G20" } }, { "key": "other-national-shares", "label": "Other Shares from National Tax Collections", "sourceLabel": "Other Shares from National Tax Collections", "kind": "income", "level": 2, "row": 21, "budget": { "value": 600000, "cell": "D21" }, "generalFund": { "value": 0, "cell": "E21" }, "sef": { "value": 0, "cell": "F21" }, "total": { "value": 0, "cell": "G21" } }, { "key": "inter-local-transfers", "label": "Inter-Local Transfers", "sourceLabel": "Inter-Local Transfers", "kind": "income", "level": 2, "row": 22, "budget": { "value": 0, "cell": "D22" }, "generalFund": { "value": 0, "cell": "E22" }, "sef": { "value": 0, "cell": "F22" }, "total": { "value": 0, "cell": "G22" } }, { "key": "extraordinary-receipts", "label": "Extraordinary Receipt/Grants/Donations/Aids", "sourceLabel": "Extraordinary Receipt/Grants/Donations/Aids", "kind": "income", "level": 2, "row": 23, "budget": { "value": 0, "cell": "D23" }, "generalFund": { "value": 0, "cell": "E23" }, "sef": { "value": 0, "cell": "F23" }, "total": { "value": 0, "cell": "G23" } }, { "key": "total-current-operating-income", "label": "TOTAL CURRENT OPERATING INCOME", "sourceLabel": "TOTAL CURRENT OPERATING INCOME", "kind": "income", "level": 0, "row": 24, "budget": { "value": 391748500.98, "cell": "D24" }, "generalFund": { "value": 126644846.77, "cell": "E24" }, "sef": { "value": 9839261.36, "cell": "F24" }, "total": { "value": 136484108.13, "cell": "G24" } }, { "key": "general-public-services", "label": "General Public Services", "sourceLabel": "General Public Services", "kind": "expenditure", "level": 2, "row": 29, "budget": { "value": 207642011.27, "cell": "D29" }, "generalFund": { "value": 28419577.03, "cell": "E29" }, "sef": { "value": 0, "cell": "F29" }, "total": { "value": 28419577.03, "cell": "G29" } }, { "key": "education-culture-sports", "label": "Education, Culture & Sports/Manpower Development", "sourceLabel": "Education, Culture & Sports/Manpower Development", "kind": "expenditure", "level": 2, "row": 30, "budget": { "value": 14533500.98, "cell": "D30" }, "generalFund": { "value": 0, "cell": "E30" }, "sef": { "value": 1219730.01, "cell": "F30" }, "total": { "value": 1219730.01, "cell": "G30" } }, { "key": "health-nutrition-population", "label": "Health, Nutrition & Population Control", "sourceLabel": "Health, Nutrition & Population Control", "kind": "expenditure", "level": 2, "row": 31, "budget": { "value": 28183602.36, "cell": "D31" }, "generalFund": { "value": 4720322.04, "cell": "E31" }, "sef": { "value": 0, "cell": "F31" }, "total": { "value": 4720322.04, "cell": "G31" } }, { "key": "labor-and-employment", "label": "Labor and Employment", "sourceLabel": "Labor and Employment", "kind": "expenditure", "level": 2, "row": 32, "budget": { "value": 0, "cell": "D32" }, "generalFund": { "value": 0, "cell": "E32" }, "sef": { "value": 0, "cell": "F32" }, "total": { "value": 0, "cell": "G32" } }, { "key": "housing-community-development", "label": "Housing and Community Development", "sourceLabel": "Housing and Community Development", "kind": "expenditure", "level": 2, "row": 33, "budget": { "value": 0, "cell": "D33" }, "generalFund": { "value": 0, "cell": "E33" }, "sef": { "value": 0, "cell": "F33" }, "total": { "value": 0, "cell": "G33" } }, { "key": "social-services-welfare", "label": "Social Services and Social Welfare", "sourceLabel": "Social Services and Social Welfare", "kind": "expenditure", "level": 2, "row": 34, "budget": { "value": 42390797.22, "cell": "D34" }, "generalFund": { "value": 5206260.78, "cell": "E34" }, "sef": { "value": 0, "cell": "F34" }, "total": { "value": 5206260.78, "cell": "G34" } }, { "key": "economic-services", "label": "Economic Services", "sourceLabel": "Economic Services", "kind": "expenditure", "level": 2, "row": 35, "budget": { "value": 55410516.83, "cell": "D35" }, "generalFund": { "value": 8328094.86, "cell": "E35" }, "sef": { "value": 0, "cell": "F35" }, "total": { "value": 8328094.86, "cell": "G35" } }, { "key": "debt-service-interest", "label": "Debt Service (FE) (Interest Expense & Other Charges)", "sourceLabel": "Debt Service (FE) (Interest Expense & Other Charges)", "kind": "expenditure", "level": 2, "row": 36, "budget": { "value": 1696005.8, "cell": "D36" }, "generalFund": { "value": 336719.68, "cell": "E36" }, "sef": { "value": 0, "cell": "F36" }, "total": { "value": 336719.68, "cell": "G36" } }, { "key": "total-current-operating-expenditures", "label": "TOTAL CURRENT OPERATING EXPENDITURES", "sourceLabel": "TOTAL CURRENT OPERATING EXPENDITURES", "kind": "expenditure", "level": 0, "row": 37, "budget": { "value": 349856434.46, "cell": "D37" }, "generalFund": { "value": 47010974.39, "cell": "E37" }, "sef": { "value": 1219730.01, "cell": "F37" }, "total": { "value": 48230704.4, "cell": "G37" } }, { "key": "net-operating-income", "label": "NET OPERATING INCOME (LOSS) FROM CURRENT OPERATIONS", "sourceLabel": "NET OPERATING INCOME (LOSS) FROM CURRENT OPERATIONS", "kind": "derived", "level": 0, "row": 38, "budget": { "value": 73317739.77, "cell": "D38" }, "generalFund": { "value": 79633872.38, "cell": "E38" }, "sef": { "value": 8619531.35, "cell": "F38" }, "total": { "value": 88253403.73, "cell": "G38" } }, { "key": "total-available-for-operating-expenditures", "label": "TOTAL AVAILABLE FOR CURRENT OPERATING EXPENDITURES", "sourceLabel": "TOTAL AVAILABLE FOR CURRENT OPERATING EXPENDITURES", "kind": "derived", "level": 0, "row": 27, "budget": { "value": 423174174.23, "cell": "D27" }, "generalFund": { "value": 126644846.77, "cell": "E27" }, "sef": { "value": 9839261.36, "cell": "F27" }, "total": { "value": 136484108.13, "cell": "G27" } }, { "key": "capital-investment-expenditures", "label": "CAPITAL/INVESTMENT EXPENDITURES", "sourceLabel": "CAPITAL/INVESTMENT EXPENDITURES", "kind": "expenditure", "level": 1, "row": 52, "budget": { "value": 110139511.97, "cell": "D52" }, "generalFund": { "value": 131209, "cell": "E52" }, "sef": null, "total": { "value": 131209, "cell": "G52" } }, { "key": "debt-service-principal", "label": "DEBT SERVICE (Principal Cost)", "sourceLabel": "DEBT SERVICE (Principal Cost)", "kind": "expenditure", "level": 1, "row": 56, "budget": { "value": 7278992.57, "cell": "D56" }, "generalFund": { "value": 2444305.07, "cell": "E56" }, "sef": { "value": 0, "cell": "F56" }, "total": { "value": 2444305.07, "cell": "G56" } }, { "key": "total-non-operating-expenditures", "label": "TOTAL NON-OPERATING EXPENDITURES", "sourceLabel": "TOTAL NON-OPERATING EXPENDITURES", "kind": "expenditure", "level": 0, "row": 60, "budget": { "value": 117418504.54, "cell": "D60" }, "generalFund": { "value": 2575514.07, "cell": "E60" }, "sef": { "value": 0, "cell": "F60" }, "total": { "value": 2575514.07, "cell": "G60" } }, { "key": "cash-balance-beginning", "label": "ADD: CASH BALANCE, BEGINNING", "sourceLabel": "ADD: CASH BALANCE, BEGINNING", "kind": "balance", "level": 0, "row": 62, "budget": { "value": 108663680.26, "cell": "D62" }, "generalFund": { "value": 99000728.18, "cell": "E62" }, "sef": { "value": 9662952.08, "cell": "F62" }, "total": { "value": 108663680.26, "cell": "G62" } }, { "key": "cash-balance-end", "label": "FUND/CASH BALANCE, END", "sourceLabel": "FUND/CASH BALANCE, END", "kind": "balance", "level": 0, "row": 67, "budget": { "value": 83740936.18, "cell": "D67" }, "generalFund": { "value": 168893957.61, "cell": "E67" }, "sef": { "value": 17282483.43, "cell": "F67" }, "total": { "value": 186176441.04, "cell": "G67" } } ], "unmatchedLabels": [], "checks": [ { "id": "fund-split:local-sources", "kind": "fund-split", "expected": 63804422.13, "actual": 63804422.13, "delta": 0, "passed": true }, { "id": "fund-split:tax-revenue", "kind": "fund-split", "expected": 43233515.51, "actual": 43233515.51, "delta": 0, "passed": true }, { "id": "fund-split:real-property-tax", "kind": "fund-split", "expected": 17707671.63, "actual": 17707671.63, "delta": 0, "passed": true }, { "id": "fund-split:tax-on-business", "kind": "fund-split", "expected": 23423420.49, "actual": 23423420.49, "delta": 0, "passed": true }, { "id": "fund-split:other-taxes", "kind": "fund-split", "expected": 2102423.39, "actual": 2102423.39, "delta": 0, "passed": true }, { "id": "fund-split:non-tax-revenue", "kind": "fund-split", "expected": 20570906.62, "actual": 20570906.62, "delta": 0, "passed": true }, { "id": "fund-split:regulatory-fees", "kind": "fund-split", "expected": 6252391.56, "actual": 6252391.56, "delta": 0, "passed": true }, { "id": "fund-split:service-user-charges", "kind": "fund-split", "expected": 10965792, "actual": 10965792, "delta": 0, "passed": true }, { "id": "fund-split:economic-enterprises", "kind": "fund-split", "expected": 3070038, "actual": 3070038, "delta": 0, "passed": true }, { "id": "fund-split:other-receipts", "kind": "fund-split", "expected": 282685.06, "actual": 282685.06, "delta": 0, "passed": true }, { "id": "fund-split:external-sources", "kind": "fund-split", "expected": 72679686, "actual": 72679686, "delta": 0, "passed": true }, { "id": "fund-split:national-tax-allotment", "kind": "fund-split", "expected": 72679686, "actual": 72679686, "delta": 0, "passed": true }, { "id": "fund-split:other-national-shares", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:inter-local-transfers", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:extraordinary-receipts", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:total-current-operating-income", "kind": "fund-split", "expected": 136484108.13, "actual": 136484108.13, "delta": 0, "passed": true }, { "id": "fund-split:general-public-services", "kind": "fund-split", "expected": 28419577.03, "actual": 28419577.03, "delta": 0, "passed": true }, { "id": "fund-split:education-culture-sports", "kind": "fund-split", "expected": 1219730.01, "actual": 1219730.01, "delta": 0, "passed": true }, { "id": "fund-split:health-nutrition-population", "kind": "fund-split", "expected": 4720322.04, "actual": 4720322.04, "delta": 0, "passed": true }, { "id": "fund-split:labor-and-employment", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:housing-community-development", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:social-services-welfare", "kind": "fund-split", "expected": 5206260.78, "actual": 5206260.78, "delta": 0, "passed": true }, { "id": "fund-split:economic-services", "kind": "fund-split", "expected": 8328094.86, "actual": 8328094.86, "delta": 0, "passed": true }, { "id": "fund-split:debt-service-interest", "kind": "fund-split", "expected": 336719.68, "actual": 336719.68, "delta": 0, "passed": true }, { "id": "fund-split:total-current-operating-expenditures", "kind": "fund-split", "expected": 48230704.4, "actual": 48230704.4, "delta": 0, "passed": true }, { "id": "fund-split:net-operating-income", "kind": "fund-split", "expected": 88253403.73, "actual": 88253403.73, "delta": 0, "passed": true }, { "id": "fund-split:total-available-for-operating-expenditures", "kind": "fund-split", "expected": 136484108.13, "actual": 136484108.13, "delta": 0, "passed": true }, { "id": "fund-split:debt-service-principal", "kind": "fund-split", "expected": 2444305.07, "actual": 2444305.07, "delta": 0, "passed": true }, { "id": "fund-split:total-non-operating-expenditures", "kind": "fund-split", "expected": 2575514.07, "actual": 2575514.07, "delta": 0, "passed": true }, { "id": "fund-split:cash-balance-beginning", "kind": "fund-split", "expected": 108663680.26, "actual": 108663680.26, "delta": 0, "passed": true }, { "id": "fund-split:cash-balance-end", "kind": "fund-split", "expected": 186176441.04, "actual": 186176441.04, "delta": 0, "passed": true }, { "id": "local-sources-split:budget", "kind": "subtotal", "expected": 100429764.98, "actual": 100429764.98, "delta": 0, "passed": true }, { "id": "local-sources-split:generalFund", "kind": "subtotal", "expected": 53965160.77, "actual": 53965160.77, "delta": 0, "passed": true }, { "id": "local-sources-split:sef", "kind": "subtotal", "expected": 9839261.36, "actual": 9839261.36, "delta": 0, "passed": true }, { "id": "local-sources-split:total", "kind": "subtotal", "expected": 63804422.13, "actual": 63804422.13, "delta": 0, "passed": true }, { "id": "tax-revenue-split:budget", "kind": "subtotal", "expected": 49619509.98, "actual": 49619509.98, "delta": 0, "passed": true }, { "id": "tax-revenue-split:generalFund", "kind": "subtotal", "expected": 33395920.15, "actual": 33395920.15, "delta": 0, "passed": true }, { "id": "tax-revenue-split:sef", "kind": "subtotal", "expected": 9837595.36, "actual": 9837595.36, "delta": 0, "passed": true }, { "id": "tax-revenue-split:total", "kind": "subtotal", "expected": 43233515.51, "actual": 43233515.51, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:budget", "kind": "subtotal", "expected": 50810255, "actual": 50810255, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:generalFund", "kind": "subtotal", "expected": 20569240.62, "actual": 20569240.62, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:sef", "kind": "subtotal", "expected": 1666, "actual": 1666, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:total", "kind": "subtotal", "expected": 20570906.62, "actual": 20570906.62, "delta": 0, "passed": true }, { "id": "external-sources-split:budget", "kind": "subtotal", "expected": 291318736, "actual": 291318736, "delta": 0, "passed": true }, { "id": "external-sources-split:generalFund", "kind": "subtotal", "expected": 72679686, "actual": 72679686, "delta": 0, "passed": true }, { "id": "external-sources-split:sef", "kind": "subtotal", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "external-sources-split:total", "kind": "subtotal", "expected": 72679686, "actual": 72679686, "delta": 0, "passed": true }, { "id": "total-income-split:budget", "kind": "subtotal", "expected": 391748500.98, "actual": 391748500.98, "delta": 0, "passed": true }, { "id": "total-income-split:generalFund", "kind": "subtotal", "expected": 126644846.77, "actual": 126644846.77, "delta": 0, "passed": true }, { "id": "total-income-split:sef", "kind": "subtotal", "expected": 9839261.36, "actual": 9839261.36, "delta": 0, "passed": true }, { "id": "total-income-split:total", "kind": "subtotal", "expected": 136484108.13, "actual": 136484108.13, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:budget", "kind": "subtotal", "expected": 349856434.46, "actual": 349856434.46, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:generalFund", "kind": "subtotal", "expected": 47010974.39, "actual": 47010974.39, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:sef", "kind": "subtotal", "expected": 1219730.01, "actual": 1219730.01, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:total", "kind": "subtotal", "expected": 48230704.4, "actual": 48230704.4, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:budget", "kind": "subtotal", "expected": 117418504.54, "actual": 117418504.54, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:generalFund", "kind": "subtotal", "expected": 2575514.07, "actual": 2575514.07, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:total", "kind": "subtotal", "expected": 2575514.07, "actual": 2575514.07, "delta": 0, "passed": true } ], "reconciliation": { "total": 58, "passed": 58, "failed": 0, "failures": [] }, "verification": "verified" }, { "ok": true, "filingId": "fdp-2025-q4-statement-of-receipts-and-expenditures", "fdppId": 226929, "documentPeriod": { "year": 2025, "quarter": 4 }, "sheet": "Form 3 - SRE", "formReference": "FDP Form 3 (BLGF MC 023-2019 Annex A)", "header": { "region": "REGION IV-A - CALABARZON", "province": "BATANGAS", "lgu": "CALATAGAN", "calendarYear": 2025, "quarter": 4 }, "columns": { "budget": "D", "generalFund": "E", "sef": "F", "total": "G" }, "items": [ { "key": "local-sources", "label": "LOCAL SOURCES", "sourceLabel": "LOCAL SOURCES", "kind": "income", "level": 1, "row": 9, "budget": { "value": 89261343.34, "cell": "D9" }, "generalFund": { "value": 114632930.57, "cell": "E9" }, "sef": { "value": 16756791.94, "cell": "F9" }, "total": { "value": 131389722.51, "cell": "G9" } }, { "key": "tax-revenue", "label": "TAX REVENUE", "sourceLabel": "TAX REVENUE", "kind": "income", "level": 2, "row": 10, "budget": { "value": 44236036.66, "cell": "D10" }, "generalFund": { "value": 40399390.81, "cell": "E10" }, "sef": { "value": 16750890.98, "cell": "F10" }, "total": { "value": 57150281.79, "cell": "G10" } }, { "key": "real-property-tax", "label": "Real Property Tax", "sourceLabel": "Real Property Tax", "kind": "income", "level": 3, "row": 11, "budget": { "value": 22625036.66, "cell": "D11" }, "generalFund": { "value": 14548212.69, "cell": "E11" }, "sef": { "value": 16750890.98, "cell": "F11" }, "total": { "value": 31299103.67, "cell": "G11" } }, { "key": "tax-on-business", "label": "Tax on Business", "sourceLabel": "Tax on Business", "kind": "income", "level": 3, "row": 12, "budget": { "value": 18200000, "cell": "D12" }, "generalFund": { "value": 21875488.67, "cell": "E12" }, "sef": { "value": 0, "cell": "F12" }, "total": { "value": 21875488.67, "cell": "G12" } }, { "key": "other-taxes", "label": "Other Taxes", "sourceLabel": "Other Taxes", "kind": "income", "level": 3, "row": 13, "budget": { "value": 3411000, "cell": "D13" }, "generalFund": { "value": 3975689.45, "cell": "E13" }, "sef": { "value": 0, "cell": "F13" }, "total": { "value": 3975689.45, "cell": "G13" } }, { "key": "non-tax-revenue", "label": "NON TAX REVENUE", "sourceLabel": "NON TAX REVENUE", "kind": "income", "level": 2, "row": 14, "budget": { "value": 45025306.68, "cell": "D14" }, "generalFund": { "value": 74233539.76, "cell": "E14" }, "sef": { "value": 5900.96, "cell": "F14" }, "total": { "value": 74239440.72, "cell": "G14" } }, { "key": "regulatory-fees", "label": "Regulatory Fees permits and Licenses", "sourceLabel": "Regulatory Fees permits and Licenses", "kind": "income", "level": 3, "row": 15, "budget": { "value": 11641000, "cell": "D15" }, "generalFund": { "value": 23512360.7, "cell": "E15" }, "sef": { "value": 0, "cell": "F15" }, "total": { "value": 23512360.7, "cell": "G15" } }, { "key": "service-user-charges", "label": "Sevice/User Charges (Service Income)", "sourceLabel": "Sevice/User Charges (Service Income)", "kind": "income", "level": 3, "row": 16, "budget": { "value": 24024306.68, "cell": "D16" }, "generalFund": { "value": 39359124.34, "cell": "E16" }, "sef": { "value": 0, "cell": "F16" }, "total": { "value": 39359124.34, "cell": "G16" } }, { "key": "economic-enterprises", "label": "Receipts from Economic Enterprises (Business Income)", "sourceLabel": "Receipts from Economic Enterprises (Business Income)", "kind": "income", "level": 3, "row": 17, "budget": { "value": 8500000, "cell": "D17" }, "generalFund": { "value": 9786967.5, "cell": "E17" }, "sef": { "value": 0, "cell": "F17" }, "total": { "value": 9786967.5, "cell": "G17" } }, { "key": "other-receipts", "label": "Other Receipts (Other General Income)", "sourceLabel": "Other Receipts (Other General Income)", "kind": "income", "level": 3, "row": 18, "budget": { "value": 860000, "cell": "D18" }, "generalFund": { "value": 1575087.22, "cell": "E18" }, "sef": { "value": 5900.96, "cell": "F18" }, "total": { "value": 1580988.18, "cell": "G18" } }, { "key": "external-sources", "label": "EXTERNAL SOURCES", "sourceLabel": "EXTERNAL SOURCES", "kind": "income", "level": 1, "row": 19, "budget": { "value": 254863693.32, "cell": "D19" }, "generalFund": { "value": 256441161.49, "cell": "E19" }, "sef": { "value": 0, "cell": "F19" }, "total": { "value": 256441161.49, "cell": "G19" } }, { "key": "national-tax-allotment", "label": "National Tax Allotment", "sourceLabel": "National Tax Allotment", "kind": "income", "level": 2, "row": 20, "budget": { "value": 252604220, "cell": "D20" }, "generalFund": { "value": 252366647, "cell": "E20" }, "sef": { "value": 0, "cell": "F20" }, "total": { "value": 252366647, "cell": "G20" } }, { "key": "other-national-shares", "label": "Other Shares from National Tax Collections", "sourceLabel": "Other Shares from National Tax Collections", "kind": "income", "level": 2, "row": 21, "budget": { "value": 700000, "cell": "D21" }, "generalFund": { "value": 2515041.17, "cell": "E21" }, "sef": { "value": 0, "cell": "F21" }, "total": { "value": 2515041.17, "cell": "G21" } }, { "key": "inter-local-transfers", "label": "Inter-Local Transfers", "sourceLabel": "Inter-Local Transfers", "kind": "income", "level": 2, "row": 22, "budget": { "value": 1559473.32, "cell": "D22" }, "generalFund": { "value": 1559473.32, "cell": "E22" }, "sef": { "value": 0, "cell": "F22" }, "total": { "value": 1559473.32, "cell": "G22" } }, { "key": "extraordinary-receipts", "label": "Extraordinary Receipt/Grants/Donations/Aids", "sourceLabel": "Extraordinary Receipt/Grants/Donations/Aids", "kind": "income", "level": 2, "row": 23, "budget": { "value": 0, "cell": "D23" }, "generalFund": { "value": 0, "cell": "E23" }, "sef": { "value": 0, "cell": "F23" }, "total": { "value": 0, "cell": "G23" } }, { "key": "total-current-operating-income", "label": "TOTAL CURRENT OPERATING INCOME", "sourceLabel": "TOTAL CURRENT OPERATING INCOME", "kind": "income", "level": 0, "row": 24, "budget": { "value": 344125036.66, "cell": "D24" }, "generalFund": { "value": 371074092.06, "cell": "E24" }, "sef": { "value": 16756791.94, "cell": "F24" }, "total": { "value": 387830884, "cell": "G24" } }, { "key": "general-public-services", "label": "General Public Services", "sourceLabel": "General Public Services", "kind": "expenditure", "level": 2, "row": 29, "budget": { "value": 192777751.08, "cell": "D29" }, "generalFund": { "value": 158971230.07, "cell": "E29" }, "sef": { "value": 0, "cell": "F29" }, "total": { "value": 158971230.07, "cell": "G29" } }, { "key": "education-culture-sports", "label": "Education, Culture & Sports/Manpower Development", "sourceLabel": "Education, Culture & Sports/Manpower Development", "kind": "expenditure", "level": 2, "row": 30, "budget": { "value": 12277554.25, "cell": "D30" }, "generalFund": { "value": 0, "cell": "E30" }, "sef": { "value": 9136662.39, "cell": "F30" }, "total": { "value": 9136662.39, "cell": "G30" } }, { "key": "health-nutrition-population", "label": "Health, Nutrition & Population Control", "sourceLabel": "Health, Nutrition & Population Control", "kind": "expenditure", "level": 2, "row": 31, "budget": { "value": 25069233.03, "cell": "D31" }, "generalFund": { "value": 23069723.95, "cell": "E31" }, "sef": { "value": 0, "cell": "F31" }, "total": { "value": 23069723.95, "cell": "G31" } }, { "key": "labor-and-employment", "label": "Labor and Employment", "sourceLabel": "Labor and Employment", "kind": "expenditure", "level": 2, "row": 32, "budget": { "value": 0, "cell": "D32" }, "generalFund": { "value": 0, "cell": "E32" }, "sef": { "value": 0, "cell": "F32" }, "total": { "value": 0, "cell": "G32" } }, { "key": "housing-community-development", "label": "Housing and Community Development", "sourceLabel": "Housing and Community Development", "kind": "expenditure", "level": 2, "row": 33, "budget": { "value": 0, "cell": "D33" }, "generalFund": { "value": 0, "cell": "E33" }, "sef": { "value": 0, "cell": "F33" }, "total": { "value": 0, "cell": "G33" } }, { "key": "social-services-welfare", "label": "Social Services and Social Welfare", "sourceLabel": "Social Services and Social Welfare", "kind": "expenditure", "level": 2, "row": 34, "budget": { "value": 31595789.95, "cell": "D34" }, "generalFund": { "value": 27553799.44, "cell": "E34" }, "sef": { "value": 0, "cell": "F34" }, "total": { "value": 27553799.44, "cell": "G34" } }, { "key": "economic-services", "label": "Economic Services", "sourceLabel": "Economic Services", "kind": "expenditure", "level": 2, "row": 35, "budget": { "value": 52851972.24, "cell": "D35" }, "generalFund": { "value": 43542898.01, "cell": "E35" }, "sef": { "value": 0, "cell": "F35" }, "total": { "value": 43542898.01, "cell": "G35" } }, { "key": "debt-service-interest", "label": "Debt Service (FE) (Interest Expense & Other Charges)", "sourceLabel": "Debt Service (FE) (Interest Expense & Other Charges)", "kind": "expenditure", "level": 2, "row": 36, "budget": { "value": 2679848.4, "cell": "D36" }, "generalFund": { "value": 1904849.34, "cell": "E36" }, "sef": { "value": 0, "cell": "F36" }, "total": { "value": 1904849.34, "cell": "G36" } }, { "key": "total-current-operating-expenditures", "label": "TOTAL CURRENT OPERATING EXPENDITURES", "sourceLabel": "TOTAL CURRENT OPERATING EXPENDITURES", "kind": "expenditure", "level": 0, "row": 37, "budget": { "value": 317252148.95, "cell": "D37" }, "generalFund": { "value": 255042500.81, "cell": "E37" }, "sef": { "value": 9136662.39, "cell": "F37" }, "total": { "value": 264179163.2, "cell": "G37" } }, { "key": "net-operating-income", "label": "NET OPERATING INCOME (LOSS) FROM CURRENT OPERATIONS", "sourceLabel": "NET OPERATING INCOME (LOSS) FROM CURRENT OPERATIONS", "kind": "derived", "level": 0, "row": 38, "budget": { "value": 69504064.4, "cell": "D38" }, "generalFund": { "value": 116031591.25, "cell": "E38" }, "sef": { "value": 7620129.55, "cell": "F38" }, "total": { "value": 123651720.8, "cell": "G38" } }, { "key": "total-available-for-operating-expenditures", "label": "TOTAL AVAILABLE FOR CURRENT OPERATING EXPENDITURES", "sourceLabel": "TOTAL AVAILABLE FOR CURRENT OPERATING EXPENDITURES", "kind": "derived", "level": 0, "row": 27, "budget": { "value": 386756213.35, "cell": "D27" }, "generalFund": { "value": 371074092.06, "cell": "E27" }, "sef": { "value": 16756791.94, "cell": "F27" }, "total": { "value": 387830884, "cell": "G27" } }, { "key": "capital-investment-expenditures", "label": "CAPITAL/INVESTMENT EXPENDITURES", "sourceLabel": "CAPITAL/INVESTMENT EXPENDITURES", "kind": "expenditure", "level": 1, "row": 52, "budget": { "value": 89331844, "cell": "D52" }, "generalFund": { "value": 73891177.57, "cell": "E52" }, "sef": { "value": 5068800, "cell": "F52" }, "total": { "value": 78959977.57, "cell": "G52" } }, { "key": "debt-service-principal", "label": "DEBT SERVICE (Principal Cost)", "sourceLabel": "DEBT SERVICE (Principal Cost)", "kind": "expenditure", "level": 1, "row": 56, "budget": { "value": 11283220.4, "cell": "D56" }, "generalFund": { "value": 11283220.4, "cell": "E56" }, "sef": { "value": 0, "cell": "F56" }, "total": { "value": 11283220.4, "cell": "G56" } }, { "key": "total-non-operating-expenditures", "label": "TOTAL NON-OPERATING EXPENDITURES", "sourceLabel": "TOTAL NON-OPERATING EXPENDITURES", "kind": "expenditure", "level": 0, "row": 60, "budget": { "value": 100615064.4, "cell": "D60" }, "generalFund": { "value": 85174397.97, "cell": "E60" }, "sef": { "value": 5068800, "cell": "F60" }, "total": { "value": 90243197.97, "cell": "G60" } }, { "key": "cash-balance-beginning", "label": "ADD: CASH BALANCE, BEGINNING", "sourceLabel": "ADD: CASH BALANCE, BEGINNING", "kind": "balance", "level": 0, "row": 62, "budget": { "value": 87980279.47, "cell": "D62" }, "generalFund": { "value": 80816656.94, "cell": "E62" }, "sef": { "value": 7163622.53, "cell": "F62" }, "total": { "value": 87980279.47, "cell": "G62" } }, { "key": "cash-balance-end", "label": "FUND/CASH BALANCE, END", "sourceLabel": "FUND/CASH BALANCE, END", "kind": "balance", "level": 0, "row": 67, "budget": { "value": 65201725.92, "cell": "D67" }, "generalFund": { "value": 99000728.18, "cell": "E67" }, "sef": { "value": 9662952.08, "cell": "F67" }, "total": { "value": 108663680.26, "cell": "G67" } } ], "unmatchedLabels": [], "checks": [ { "id": "fund-split:local-sources", "kind": "fund-split", "expected": 131389722.51, "actual": 131389722.51, "delta": 0, "passed": true }, { "id": "fund-split:tax-revenue", "kind": "fund-split", "expected": 57150281.79, "actual": 57150281.79, "delta": 0, "passed": true }, { "id": "fund-split:real-property-tax", "kind": "fund-split", "expected": 31299103.67, "actual": 31299103.67, "delta": 0, "passed": true }, { "id": "fund-split:tax-on-business", "kind": "fund-split", "expected": 21875488.67, "actual": 21875488.67, "delta": 0, "passed": true }, { "id": "fund-split:other-taxes", "kind": "fund-split", "expected": 3975689.45, "actual": 3975689.45, "delta": 0, "passed": true }, { "id": "fund-split:non-tax-revenue", "kind": "fund-split", "expected": 74239440.72, "actual": 74239440.72, "delta": 0, "passed": true }, { "id": "fund-split:regulatory-fees", "kind": "fund-split", "expected": 23512360.7, "actual": 23512360.7, "delta": 0, "passed": true }, { "id": "fund-split:service-user-charges", "kind": "fund-split", "expected": 39359124.34, "actual": 39359124.34, "delta": 0, "passed": true }, { "id": "fund-split:economic-enterprises", "kind": "fund-split", "expected": 9786967.5, "actual": 9786967.5, "delta": 0, "passed": true }, { "id": "fund-split:other-receipts", "kind": "fund-split", "expected": 1580988.18, "actual": 1580988.18, "delta": 0, "passed": true }, { "id": "fund-split:external-sources", "kind": "fund-split", "expected": 256441161.49, "actual": 256441161.49, "delta": 0, "passed": true }, { "id": "fund-split:national-tax-allotment", "kind": "fund-split", "expected": 252366647, "actual": 252366647, "delta": 0, "passed": true }, { "id": "fund-split:other-national-shares", "kind": "fund-split", "expected": 2515041.17, "actual": 2515041.17, "delta": 0, "passed": true }, { "id": "fund-split:inter-local-transfers", "kind": "fund-split", "expected": 1559473.32, "actual": 1559473.32, "delta": 0, "passed": true }, { "id": "fund-split:extraordinary-receipts", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:total-current-operating-income", "kind": "fund-split", "expected": 387830884, "actual": 387830884, "delta": 0, "passed": true }, { "id": "fund-split:general-public-services", "kind": "fund-split", "expected": 158971230.07, "actual": 158971230.07, "delta": 0, "passed": true }, { "id": "fund-split:education-culture-sports", "kind": "fund-split", "expected": 9136662.39, "actual": 9136662.39, "delta": 0, "passed": true }, { "id": "fund-split:health-nutrition-population", "kind": "fund-split", "expected": 23069723.95, "actual": 23069723.95, "delta": 0, "passed": true }, { "id": "fund-split:labor-and-employment", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:housing-community-development", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:social-services-welfare", "kind": "fund-split", "expected": 27553799.44, "actual": 27553799.44, "delta": 0, "passed": true }, { "id": "fund-split:economic-services", "kind": "fund-split", "expected": 43542898.01, "actual": 43542898.01, "delta": 0, "passed": true }, { "id": "fund-split:debt-service-interest", "kind": "fund-split", "expected": 1904849.34, "actual": 1904849.34, "delta": 0, "passed": true }, { "id": "fund-split:total-current-operating-expenditures", "kind": "fund-split", "expected": 264179163.2, "actual": 264179163.2, "delta": 0, "passed": true }, { "id": "fund-split:net-operating-income", "kind": "fund-split", "expected": 123651720.8, "actual": 123651720.8, "delta": 0, "passed": true }, { "id": "fund-split:total-available-for-operating-expenditures", "kind": "fund-split", "expected": 387830884, "actual": 387830884, "delta": 0, "passed": true }, { "id": "fund-split:capital-investment-expenditures", "kind": "fund-split", "expected": 78959977.57, "actual": 78959977.57, "delta": 0, "passed": true }, { "id": "fund-split:debt-service-principal", "kind": "fund-split", "expected": 11283220.4, "actual": 11283220.4, "delta": 0, "passed": true }, { "id": "fund-split:total-non-operating-expenditures", "kind": "fund-split", "expected": 90243197.97, "actual": 90243197.97, "delta": 0, "passed": true }, { "id": "fund-split:cash-balance-beginning", "kind": "fund-split", "expected": 87980279.47, "actual": 87980279.47, "delta": 0, "passed": true }, { "id": "fund-split:cash-balance-end", "kind": "fund-split", "expected": 108663680.26, "actual": 108663680.26, "delta": 0, "passed": true }, { "id": "local-sources-split:budget", "kind": "subtotal", "expected": 89261343.34, "actual": 89261343.34, "delta": 0, "passed": true }, { "id": "local-sources-split:generalFund", "kind": "subtotal", "expected": 114632930.57, "actual": 114632930.57, "delta": 0, "passed": true }, { "id": "local-sources-split:sef", "kind": "subtotal", "expected": 16756791.94, "actual": 16756791.94, "delta": 0, "passed": true }, { "id": "local-sources-split:total", "kind": "subtotal", "expected": 131389722.51, "actual": 131389722.51, "delta": 0, "passed": true }, { "id": "tax-revenue-split:budget", "kind": "subtotal", "expected": 44236036.66, "actual": 44236036.66, "delta": 0, "passed": true }, { "id": "tax-revenue-split:generalFund", "kind": "subtotal", "expected": 40399390.81, "actual": 40399390.81, "delta": 0, "passed": true }, { "id": "tax-revenue-split:sef", "kind": "subtotal", "expected": 16750890.98, "actual": 16750890.98, "delta": 0, "passed": true }, { "id": "tax-revenue-split:total", "kind": "subtotal", "expected": 57150281.79, "actual": 57150281.79, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:budget", "kind": "subtotal", "expected": 45025306.68, "actual": 45025306.68, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:generalFund", "kind": "subtotal", "expected": 74233539.76, "actual": 74233539.76, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:sef", "kind": "subtotal", "expected": 5900.96, "actual": 5900.96, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:total", "kind": "subtotal", "expected": 74239440.72, "actual": 74239440.72, "delta": 0, "passed": true }, { "id": "external-sources-split:budget", "kind": "subtotal", "expected": 254863693.32, "actual": 254863693.32, "delta": 0, "passed": true }, { "id": "external-sources-split:generalFund", "kind": "subtotal", "expected": 256441161.49, "actual": 256441161.49, "delta": 0, "passed": true }, { "id": "external-sources-split:sef", "kind": "subtotal", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "external-sources-split:total", "kind": "subtotal", "expected": 256441161.49, "actual": 256441161.49, "delta": 0, "passed": true }, { "id": "total-income-split:budget", "kind": "subtotal", "expected": 344125036.66, "actual": 344125036.66, "delta": 0, "passed": true }, { "id": "total-income-split:generalFund", "kind": "subtotal", "expected": 371074092.06, "actual": 371074092.06, "delta": 0, "passed": true }, { "id": "total-income-split:sef", "kind": "subtotal", "expected": 16756791.94, "actual": 16756791.94, "delta": 0, "passed": true }, { "id": "total-income-split:total", "kind": "subtotal", "expected": 387830884, "actual": 387830884, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:budget", "kind": "subtotal", "expected": 317252148.95, "actual": 317252148.95, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:generalFund", "kind": "subtotal", "expected": 255042500.81, "actual": 255042500.81, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:sef", "kind": "subtotal", "expected": 9136662.39, "actual": 9136662.39, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:total", "kind": "subtotal", "expected": 264179163.2, "actual": 264179163.2, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:budget", "kind": "subtotal", "expected": 100615064.4, "actual": 100615064.4, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:generalFund", "kind": "subtotal", "expected": 85174397.97, "actual": 85174397.97, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:sef", "kind": "subtotal", "expected": 5068800, "actual": 5068800, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:total", "kind": "subtotal", "expected": 90243197.97, "actual": 90243197.97, "delta": 0, "passed": true } ], "reconciliation": { "total": 60, "passed": 60, "failed": 0, "failures": [] }, "verification": "verified" }, { "ok": true, "filingId": "fdp-2025-q3-statement-of-receipts-and-expenditures", "fdppId": 208837, "documentPeriod": { "year": 2025, "quarter": 3 }, "sheet": "Form 3 - SRE", "formReference": "FDP Form 3 (BLGF MC 023-2019 Annex A)", "header": { "region": "REGION IV-A - CALABARZON", "province": "BATANGAS", "lgu": "CALATAGAN", "calendarYear": 2025, "quarter": 3 }, "columns": { "budget": "D", "generalFund": "E", "sef": "F", "total": "G" }, "items": [ { "key": "local-sources", "label": "LOCAL SOURCES", "sourceLabel": "LOCAL SOURCES", "kind": "income", "level": 1, "row": 9, "budget": { "value": 89261343.34, "cell": "D9" }, "generalFund": { "value": 85053660.86, "cell": "E9" }, "sef": { "value": 15627434.42, "cell": "F9" }, "total": { "value": 100681095.28, "cell": "G9" } }, { "key": "tax-revenue", "label": "TAX REVENUE", "sourceLabel": "TAX REVENUE", "kind": "income", "level": 2, "row": 10, "budget": { "value": 44236036.66, "cell": "D10" }, "generalFund": { "value": 38765980.46, "cell": "E10" }, "sef": { "value": 15622736.16, "cell": "F10" }, "total": { "value": 54388716.62, "cell": "G10" } }, { "key": "real-property-tax", "label": "Real Property Tax", "sourceLabel": "Real Property Tax", "kind": "income", "level": 3, "row": 11, "budget": { "value": 22625036.66, "cell": "D11" }, "generalFund": { "value": 13645688.85, "cell": "E11" }, "sef": { "value": 15622736.16, "cell": "F11" }, "total": { "value": 29268425.01, "cell": "G11" } }, { "key": "tax-on-business", "label": "Tax on Business", "sourceLabel": "Tax on Business", "kind": "income", "level": 3, "row": 12, "budget": { "value": 18200000, "cell": "D12" }, "generalFund": { "value": 21822418.42, "cell": "E12" }, "sef": { "value": 0, "cell": "F12" }, "total": { "value": 21822418.42, "cell": "G12" } }, { "key": "other-taxes", "label": "Other Taxes", "sourceLabel": "Other Taxes", "kind": "income", "level": 3, "row": 13, "budget": { "value": 3411000, "cell": "D13" }, "generalFund": { "value": 3297873.19, "cell": "E13" }, "sef": { "value": 0, "cell": "F13" }, "total": { "value": 3297873.19, "cell": "G13" } }, { "key": "non-tax-revenue", "label": "NON TAX REVENUE", "sourceLabel": "NON TAX REVENUE", "kind": "income", "level": 2, "row": 14, "budget": { "value": 45025306.68, "cell": "D14" }, "generalFund": { "value": 46287680.4, "cell": "E14" }, "sef": { "value": 4698.26, "cell": "F14" }, "total": { "value": 46292378.66, "cell": "G14" } }, { "key": "regulatory-fees", "label": "Regulatory Fees permits and Licenses", "sourceLabel": "Regulatory Fees permits and Licenses", "kind": "income", "level": 3, "row": 15, "budget": { "value": 11641000, "cell": "D15" }, "generalFund": { "value": 14074822.9, "cell": "E15" }, "sef": { "value": 0, "cell": "F15" }, "total": { "value": 14074822.9, "cell": "G15" } }, { "key": "service-user-charges", "label": "Sevice/User Charges (Service Income)", "sourceLabel": "Sevice/User Charges (Service Income)", "kind": "income", "level": 3, "row": 16, "budget": { "value": 24024306.68, "cell": "D16" }, "generalFund": { "value": 24463451.34, "cell": "E16" }, "sef": { "value": 0, "cell": "F16" }, "total": { "value": 24463451.34, "cell": "G16" } }, { "key": "economic-enterprises", "label": "Receipts from Economic Enterprises (Business Income)", "sourceLabel": "Receipts from Economic Enterprises (Business Income)", "kind": "income", "level": 3, "row": 17, "budget": { "value": 8500000, "cell": "D17" }, "generalFund": { "value": 6763554, "cell": "E17" }, "sef": { "value": 0, "cell": "F17" }, "total": { "value": 6763554, "cell": "G17" } }, { "key": "other-receipts", "label": "Other Receipts (Other General Income)", "sourceLabel": "Other Receipts (Other General Income)", "kind": "income", "level": 3, "row": 18, "budget": { "value": 860000, "cell": "D18" }, "generalFund": { "value": 985852.16, "cell": "E18" }, "sef": { "value": 4698.26, "cell": "F18" }, "total": { "value": 990550.42, "cell": "G18" } }, { "key": "external-sources", "label": "EXTERNAL SOURCES", "sourceLabel": "EXTERNAL SOURCES", "kind": "income", "level": 1, "row": 19, "budget": { "value": 254863693.32, "cell": "D19" }, "generalFund": { "value": 193329179.91, "cell": "E19" }, "sef": { "value": 0, "cell": "F19" }, "total": { "value": 193329179.91, "cell": "G19" } }, { "key": "national-tax-allotment", "label": "National Tax Allotment", "sourceLabel": "National Tax Allotment", "kind": "income", "level": 2, "row": 20, "budget": { "value": 252604220, "cell": "D20" }, "generalFund": { "value": 189274986, "cell": "E20" }, "sef": { "value": 0, "cell": "F20" }, "total": { "value": 189274986, "cell": "G20" } }, { "key": "other-national-shares", "label": "Other Shares from National Tax Collections", "sourceLabel": "Other Shares from National Tax Collections", "kind": "income", "level": 2, "row": 21, "budget": { "value": 700000, "cell": "D21" }, "generalFund": { "value": 2489993.1, "cell": "E21" }, "sef": { "value": 0, "cell": "F21" }, "total": { "value": 2489993.1, "cell": "G21" } }, { "key": "inter-local-transfers", "label": "Inter-Local Transfers", "sourceLabel": "Inter-Local Transfers", "kind": "income", "level": 2, "row": 22, "budget": { "value": 1559473.32, "cell": "D22" }, "generalFund": { "value": 1564200.81, "cell": "E22" }, "sef": { "value": 0, "cell": "F22" }, "total": { "value": 1564200.81, "cell": "G22" } }, { "key": "extraordinary-receipts", "label": "Extraordinary Receipt/Grants/Donations/Aids", "sourceLabel": "Extraordinary Receipt/Grants/Donations/Aids", "kind": "income", "level": 2, "row": 23, "budget": { "value": 0, "cell": "D23" }, "generalFund": { "value": 0, "cell": "E23" }, "sef": { "value": 0, "cell": "F23" }, "total": { "value": 0, "cell": "G23" } }, { "key": "total-current-operating-income", "label": "TOTAL CURRENT OPERATING INCOME", "sourceLabel": "TOTAL CURRENT OPERATING INCOME", "kind": "income", "level": 0, "row": 24, "budget": { "value": 344125036.66, "cell": "D24" }, "generalFund": { "value": 278382840.77, "cell": "E24" }, "sef": { "value": 15627434.42, "cell": "F24" }, "total": { "value": 294010275.19, "cell": "G24" } }, { "key": "general-public-services", "label": "General Public Services", "sourceLabel": "General Public Services", "kind": "expenditure", "level": 2, "row": 29, "budget": { "value": 186615499.39, "cell": "D29" }, "generalFund": { "value": 90262839.51, "cell": "E29" }, "sef": { "value": 0, "cell": "F29" }, "total": { "value": 90262839.51, "cell": "G29" } }, { "key": "education-culture-sports", "label": "Education, Culture & Sports/Manpower Development", "sourceLabel": "Education, Culture & Sports/Manpower Development", "kind": "expenditure", "level": 2, "row": 30, "budget": { "value": 11777554.25, "cell": "D30" }, "generalFund": { "value": 0, "cell": "E30" }, "sef": { "value": 5545432.05, "cell": "F30" }, "total": { "value": 5545432.05, "cell": "G30" } }, { "key": "health-nutrition-population", "label": "Health, Nutrition & Population Control", "sourceLabel": "Health, Nutrition & Population Control", "kind": "expenditure", "level": 2, "row": 31, "budget": { "value": 25069233.03, "cell": "D31" }, "generalFund": { "value": 13864906.04, "cell": "E31" }, "sef": { "value": 0, "cell": "F31" }, "total": { "value": 13864906.04, "cell": "G31" } }, { "key": "labor-and-employment", "label": "Labor and Employment", "sourceLabel": "Labor and Employment", "kind": "expenditure", "level": 2, "row": 32, "budget": { "value": 0, "cell": "D32" }, "generalFund": { "value": 0, "cell": "E32" }, "sef": { "value": 0, "cell": "F32" }, "total": { "value": 0, "cell": "G32" } }, { "key": "housing-community-development", "label": "Housing and Community Development", "sourceLabel": "Housing and Community Development", "kind": "expenditure", "level": 2, "row": 33, "budget": { "value": 0, "cell": "D33" }, "generalFund": { "value": 0, "cell": "E33" }, "sef": { "value": 0, "cell": "F33" }, "total": { "value": 0, "cell": "G33" } }, { "key": "social-services-welfare", "label": "Social Services and Social Welfare", "sourceLabel": "Social Services and Social Welfare", "kind": "expenditure", "level": 2, "row": 34, "budget": { "value": 31206145.13, "cell": "D34" }, "generalFund": { "value": 18168777.55, "cell": "E34" }, "sef": { "value": 0, "cell": "F34" }, "total": { "value": 18168777.55, "cell": "G34" } }, { "key": "economic-services", "label": "Economic Services", "sourceLabel": "Economic Services", "kind": "expenditure", "level": 2, "row": 35, "budget": { "value": 52851972.24, "cell": "D35" }, "generalFund": { "value": 30439593.13, "cell": "E35" }, "sef": { "value": 0, "cell": "F35" }, "total": { "value": 30439593.13, "cell": "G35" } }, { "key": "debt-service-interest", "label": "Debt Service (FE) (Interest Expense & Other Charges)", "sourceLabel": "Debt Service (FE) (Interest Expense & Other Charges)", "kind": "expenditure", "level": 2, "row": 36, "budget": { "value": 2679848.4, "cell": "D36" }, "generalFund": { "value": 1505181.11, "cell": "E36" }, "sef": { "value": 0, "cell": "F36" }, "total": { "value": 1505181.11, "cell": "G36" } }, { "key": "total-current-operating-expenditures", "label": "TOTAL CURRENT OPERATING EXPENDITURES", "sourceLabel": "TOTAL CURRENT OPERATING EXPENDITURES", "kind": "expenditure", "level": 0, "row": 37, "budget": { "value": 310200252.44, "cell": "D37" }, "generalFund": { "value": 154241297.34, "cell": "E37" }, "sef": { "value": 5545432.05, "cell": "F37" }, "total": { "value": 159786729.39, "cell": "G37" } }, { "key": "net-operating-income", "label": "NET OPERATING INCOME (LOSS) FROM CURRENT OPERATIONS", "sourceLabel": "NET OPERATING INCOME (LOSS) FROM CURRENT OPERATIONS", "kind": "derived", "level": 0, "row": 38, "budget": { "value": 69554064.4, "cell": "D38" }, "generalFund": { "value": 124141543.43, "cell": "E38" }, "sef": { "value": 10082002.37, "cell": "F38" }, "total": { "value": 134223545.8, "cell": "G38" } }, { "key": "total-available-for-operating-expenditures", "label": "TOTAL AVAILABLE FOR CURRENT OPERATING EXPENDITURES", "sourceLabel": "TOTAL AVAILABLE FOR CURRENT OPERATING EXPENDITURES", "kind": "derived", "level": 0, "row": 27, "budget": { "value": 379754316.84, "cell": "D27" }, "generalFund": { "value": 278382840.77, "cell": "E27" }, "sef": { "value": 15627434.42, "cell": "F27" }, "total": { "value": 294010275.19, "cell": "G27" } }, { "key": "capital-investment-expenditures", "label": "CAPITAL/INVESTMENT EXPENDITURES", "sourceLabel": "CAPITAL/INVESTMENT EXPENDITURES", "kind": "expenditure", "level": 1, "row": 52, "budget": { "value": 88090844, "cell": "D52" }, "generalFund": { "value": 54620600, "cell": "E52" }, "sef": { "value": 5068800, "cell": "F52" }, "total": { "value": 59689400, "cell": "G52" } }, { "key": "debt-service-principal", "label": "DEBT SERVICE (Principal Cost)", "sourceLabel": "DEBT SERVICE (Principal Cost)", "kind": "expenditure", "level": 1, "row": 56, "budget": { "value": 11283220.4, "cell": "D56" }, "generalFund": { "value": 8838915.3, "cell": "E56" }, "sef": { "value": 0, "cell": "F56" }, "total": { "value": 8838915.3, "cell": "G56" } }, { "key": "total-non-operating-expenditures", "label": "TOTAL NON-OPERATING EXPENDITURES", "sourceLabel": "TOTAL NON-OPERATING EXPENDITURES", "kind": "expenditure", "level": 0, "row": 60, "budget": { "value": 99374064.4, "cell": "D60" }, "generalFund": { "value": 63459515.3, "cell": "E60" }, "sef": { "value": 5068800, "cell": "F60" }, "total": { "value": 68528315.3, "cell": "G60" } }, { "key": "cash-balance-beginning", "label": "ADD: CASH BALANCE, BEGINNING", "sourceLabel": "ADD: CASH BALANCE, BEGINNING", "kind": "balance", "level": 0, "row": 62, "budget": { "value": 87980279.47, "cell": "D62" }, "generalFund": { "value": 80816656.94, "cell": "E62" }, "sef": { "value": 7163622.53, "cell": "F62" }, "total": { "value": 87980279.47, "cell": "G62" } }, { "key": "cash-balance-end", "label": "FUND/CASH BALANCE, END", "sourceLabel": "FUND/CASH BALANCE, END", "kind": "balance", "level": 0, "row": 67, "budget": { "value": 66334947.46, "cell": "D67" }, "generalFund": { "value": 131562844.57, "cell": "E67" }, "sef": { "value": 12124824.9, "cell": "F67" }, "total": { "value": 143687669.47, "cell": "G67" } } ], "unmatchedLabels": [], "checks": [ { "id": "fund-split:local-sources", "kind": "fund-split", "expected": 100681095.28, "actual": 100681095.28, "delta": 0, "passed": true }, { "id": "fund-split:tax-revenue", "kind": "fund-split", "expected": 54388716.62, "actual": 54388716.62, "delta": 0, "passed": true }, { "id": "fund-split:real-property-tax", "kind": "fund-split", "expected": 29268425.01, "actual": 29268425.01, "delta": 0, "passed": true }, { "id": "fund-split:tax-on-business", "kind": "fund-split", "expected": 21822418.42, "actual": 21822418.42, "delta": 0, "passed": true }, { "id": "fund-split:other-taxes", "kind": "fund-split", "expected": 3297873.19, "actual": 3297873.19, "delta": 0, "passed": true }, { "id": "fund-split:non-tax-revenue", "kind": "fund-split", "expected": 46292378.66, "actual": 46292378.66, "delta": 0, "passed": true }, { "id": "fund-split:regulatory-fees", "kind": "fund-split", "expected": 14074822.9, "actual": 14074822.9, "delta": 0, "passed": true }, { "id": "fund-split:service-user-charges", "kind": "fund-split", "expected": 24463451.34, "actual": 24463451.34, "delta": 0, "passed": true }, { "id": "fund-split:economic-enterprises", "kind": "fund-split", "expected": 6763554, "actual": 6763554, "delta": 0, "passed": true }, { "id": "fund-split:other-receipts", "kind": "fund-split", "expected": 990550.42, "actual": 990550.42, "delta": 0, "passed": true }, { "id": "fund-split:external-sources", "kind": "fund-split", "expected": 193329179.91, "actual": 193329179.91, "delta": 0, "passed": true }, { "id": "fund-split:national-tax-allotment", "kind": "fund-split", "expected": 189274986, "actual": 189274986, "delta": 0, "passed": true }, { "id": "fund-split:other-national-shares", "kind": "fund-split", "expected": 2489993.1, "actual": 2489993.1, "delta": 0, "passed": true }, { "id": "fund-split:inter-local-transfers", "kind": "fund-split", "expected": 1564200.81, "actual": 1564200.81, "delta": 0, "passed": true }, { "id": "fund-split:extraordinary-receipts", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:total-current-operating-income", "kind": "fund-split", "expected": 294010275.19, "actual": 294010275.19, "delta": 0, "passed": true }, { "id": "fund-split:general-public-services", "kind": "fund-split", "expected": 90262839.51, "actual": 90262839.51, "delta": 0, "passed": true }, { "id": "fund-split:education-culture-sports", "kind": "fund-split", "expected": 5545432.05, "actual": 5545432.05, "delta": 0, "passed": true }, { "id": "fund-split:health-nutrition-population", "kind": "fund-split", "expected": 13864906.04, "actual": 13864906.04, "delta": 0, "passed": true }, { "id": "fund-split:labor-and-employment", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:housing-community-development", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:social-services-welfare", "kind": "fund-split", "expected": 18168777.55, "actual": 18168777.55, "delta": 0, "passed": true }, { "id": "fund-split:economic-services", "kind": "fund-split", "expected": 30439593.13, "actual": 30439593.13, "delta": 0, "passed": true }, { "id": "fund-split:debt-service-interest", "kind": "fund-split", "expected": 1505181.11, "actual": 1505181.11, "delta": 0, "passed": true }, { "id": "fund-split:total-current-operating-expenditures", "kind": "fund-split", "expected": 159786729.39, "actual": 159786729.39, "delta": 0, "passed": true }, { "id": "fund-split:net-operating-income", "kind": "fund-split", "expected": 134223545.8, "actual": 134223545.8, "delta": 0, "passed": true }, { "id": "fund-split:total-available-for-operating-expenditures", "kind": "fund-split", "expected": 294010275.19, "actual": 294010275.19, "delta": 0, "passed": true }, { "id": "fund-split:capital-investment-expenditures", "kind": "fund-split", "expected": 59689400, "actual": 59689400, "delta": 0, "passed": true }, { "id": "fund-split:debt-service-principal", "kind": "fund-split", "expected": 8838915.3, "actual": 8838915.3, "delta": 0, "passed": true }, { "id": "fund-split:total-non-operating-expenditures", "kind": "fund-split", "expected": 68528315.3, "actual": 68528315.3, "delta": 0, "passed": true }, { "id": "fund-split:cash-balance-beginning", "kind": "fund-split", "expected": 87980279.47, "actual": 87980279.47, "delta": 0, "passed": true }, { "id": "fund-split:cash-balance-end", "kind": "fund-split", "expected": 143687669.47, "actual": 143687669.47, "delta": 0, "passed": true }, { "id": "local-sources-split:budget", "kind": "subtotal", "expected": 89261343.34, "actual": 89261343.34, "delta": 0, "passed": true }, { "id": "local-sources-split:generalFund", "kind": "subtotal", "expected": 85053660.86, "actual": 85053660.86, "delta": 0, "passed": true }, { "id": "local-sources-split:sef", "kind": "subtotal", "expected": 15627434.42, "actual": 15627434.42, "delta": 0, "passed": true }, { "id": "local-sources-split:total", "kind": "subtotal", "expected": 100681095.28, "actual": 100681095.28, "delta": 0, "passed": true }, { "id": "tax-revenue-split:budget", "kind": "subtotal", "expected": 44236036.66, "actual": 44236036.66, "delta": 0, "passed": true }, { "id": "tax-revenue-split:generalFund", "kind": "subtotal", "expected": 38765980.46, "actual": 38765980.46, "delta": 0, "passed": true }, { "id": "tax-revenue-split:sef", "kind": "subtotal", "expected": 15622736.16, "actual": 15622736.16, "delta": 0, "passed": true }, { "id": "tax-revenue-split:total", "kind": "subtotal", "expected": 54388716.62, "actual": 54388716.62, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:budget", "kind": "subtotal", "expected": 45025306.68, "actual": 45025306.68, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:generalFund", "kind": "subtotal", "expected": 46287680.4, "actual": 46287680.4, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:sef", "kind": "subtotal", "expected": 4698.26, "actual": 4698.26, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:total", "kind": "subtotal", "expected": 46292378.66, "actual": 46292378.66, "delta": 0, "passed": true }, { "id": "external-sources-split:budget", "kind": "subtotal", "expected": 254863693.32, "actual": 254863693.32, "delta": 0, "passed": true }, { "id": "external-sources-split:generalFund", "kind": "subtotal", "expected": 193329179.91, "actual": 193329179.91, "delta": 0, "passed": true }, { "id": "external-sources-split:sef", "kind": "subtotal", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "external-sources-split:total", "kind": "subtotal", "expected": 193329179.91, "actual": 193329179.91, "delta": 0, "passed": true }, { "id": "total-income-split:budget", "kind": "subtotal", "expected": 344125036.66, "actual": 344125036.66, "delta": 0, "passed": true }, { "id": "total-income-split:generalFund", "kind": "subtotal", "expected": 278382840.77, "actual": 278382840.77, "delta": 0, "passed": true }, { "id": "total-income-split:sef", "kind": "subtotal", "expected": 15627434.42, "actual": 15627434.42, "delta": 0, "passed": true }, { "id": "total-income-split:total", "kind": "subtotal", "expected": 294010275.19, "actual": 294010275.19, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:budget", "kind": "subtotal", "expected": 310200252.44, "actual": 310200252.44, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:generalFund", "kind": "subtotal", "expected": 154241297.34, "actual": 154241297.34, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:sef", "kind": "subtotal", "expected": 5545432.05, "actual": 5545432.05, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:total", "kind": "subtotal", "expected": 159786729.39, "actual": 159786729.39, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:budget", "kind": "subtotal", "expected": 99374064.4, "actual": 99374064.4, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:generalFund", "kind": "subtotal", "expected": 63459515.3, "actual": 63459515.3, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:sef", "kind": "subtotal", "expected": 5068800, "actual": 5068800, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:total", "kind": "subtotal", "expected": 68528315.3, "actual": 68528315.3, "delta": 0, "passed": true } ], "reconciliation": { "total": 60, "passed": 60, "failed": 0, "failures": [] }, "verification": "verified" }, { "ok": true, "filingId": "fdp-2025-q2-statement-of-receipts-and-expenditures", "fdppId": 183335, "documentPeriod": { "year": 2025, "quarter": 2 }, "sheet": "Form 3 - SRE", "formReference": "FDP Form 3 (BLGF MC 023-2019 Annex A)", "header": { "region": "REGION IV-A - CALABARZON", "province": "BATANGAS", "lgu": "CALATAGAN", "calendarYear": 2025, "quarter": 2 }, "columns": { "budget": "D", "generalFund": "E", "sef": "F", "total": "G" }, "items": [ { "key": "local-sources", "label": "LOCAL SOURCES", "sourceLabel": "LOCAL SOURCES", "kind": "income", "level": 1, "row": 9, "budget": { "value": 89261343.34, "cell": "D9" }, "generalFund": { "value": 75620726.4, "cell": "E9" }, "sef": { "value": 14182054.55, "cell": "F9" }, "total": { "value": 89802780.95, "cell": "G9" } }, { "key": "tax-revenue", "label": "TAX REVENUE", "sourceLabel": "TAX REVENUE", "kind": "income", "level": 2, "row": 10, "budget": { "value": 44236036.66, "cell": "D10" }, "generalFund": { "value": 36053612.74, "cell": "E10" }, "sef": { "value": 14182054.55, "cell": "F10" }, "total": { "value": 50235667.29, "cell": "G10" } }, { "key": "real-property-tax", "label": "Real Property Tax", "sourceLabel": "Real Property Tax", "kind": "income", "level": 3, "row": 11, "budget": { "value": 22625036.66, "cell": "D11" }, "generalFund": { "value": 12493143.58, "cell": "E11" }, "sef": { "value": 14182054.55, "cell": "F11" }, "total": { "value": 26675198.13, "cell": "G11" } }, { "key": "tax-on-business", "label": "Tax on Business", "sourceLabel": "Tax on Business", "kind": "income", "level": 3, "row": 12, "budget": { "value": 18200000, "cell": "D12" }, "generalFund": { "value": 21045157.16, "cell": "E12" }, "sef": { "value": 0, "cell": "F12" }, "total": { "value": 21045157.16, "cell": "G12" } }, { "key": "other-taxes", "label": "Other Taxes", "sourceLabel": "Other Taxes", "kind": "income", "level": 3, "row": 13, "budget": { "value": 3411000, "cell": "D13" }, "generalFund": { "value": 2515312, "cell": "E13" }, "sef": { "value": 0, "cell": "F13" }, "total": { "value": 2515312, "cell": "G13" } }, { "key": "non-tax-revenue", "label": "NON TAX REVENUE", "sourceLabel": "NON TAX REVENUE", "kind": "income", "level": 2, "row": 14, "budget": { "value": 45025306.68, "cell": "D14" }, "generalFund": { "value": 39567113.66, "cell": "E14" }, "sef": { "value": 0, "cell": "F14" }, "total": { "value": 39567113.66, "cell": "G14" } }, { "key": "regulatory-fees", "label": "Regulatory Fees permits and Licenses", "sourceLabel": "Regulatory Fees permits and Licenses", "kind": "income", "level": 3, "row": 15, "budget": { "value": 11641000, "cell": "D15" }, "generalFund": { "value": 12317922.75, "cell": "E15" }, "sef": { "value": 0, "cell": "F15" }, "total": { "value": 12317922.75, "cell": "G15" } }, { "key": "service-user-charges", "label": "Sevice/User Charges (Service Income)", "sourceLabel": "Sevice/User Charges (Service Income)", "kind": "income", "level": 3, "row": 16, "budget": { "value": 24024306.68, "cell": "D16" }, "generalFund": { "value": 21819741.34, "cell": "E16" }, "sef": { "value": 0, "cell": "F16" }, "total": { "value": 21819741.34, "cell": "G16" } }, { "key": "economic-enterprises", "label": "Receipts from Economic Enterprises (Business Income)", "sourceLabel": "Receipts from Economic Enterprises (Business Income)", "kind": "income", "level": 3, "row": 17, "budget": { "value": 8500000, "cell": "D17" }, "generalFund": { "value": 4534920, "cell": "E17" }, "sef": { "value": 0, "cell": "F17" }, "total": { "value": 4534920, "cell": "G17" } }, { "key": "other-receipts", "label": "Other Receipts (Other General Income)", "sourceLabel": "Other Receipts (Other General Income)", "kind": "income", "level": 3, "row": 18, "budget": { "value": 860000, "cell": "D18" }, "generalFund": { "value": 894529.57, "cell": "E18" }, "sef": { "value": 0, "cell": "F18" }, "total": { "value": 894529.57, "cell": "G18" } }, { "key": "external-sources", "label": "EXTERNAL SOURCES", "sourceLabel": "EXTERNAL SOURCES", "kind": "income", "level": 1, "row": 19, "budget": { "value": 254863693.32, "cell": "D19" }, "generalFund": { "value": 126183324, "cell": "E19" }, "sef": { "value": 0, "cell": "F19" }, "total": { "value": 126183324, "cell": "G19" } }, { "key": "national-tax-allotment", "label": "National Tax Allotment", "sourceLabel": "National Tax Allotment", "kind": "income", "level": 2, "row": 20, "budget": { "value": 252604220, "cell": "D20" }, "generalFund": { "value": 126183324, "cell": "E20" }, "sef": { "value": 0, "cell": "F20" }, "total": { "value": 126183324, "cell": "G20" } }, { "key": "other-national-shares", "label": "Other Shares from National Tax Collections", "sourceLabel": "Other Shares from National Tax Collections", "kind": "income", "level": 2, "row": 21, "budget": { "value": 700000, "cell": "D21" }, "generalFund": { "value": 0, "cell": "E21" }, "sef": { "value": 0, "cell": "F21" }, "total": { "value": 0, "cell": "G21" } }, { "key": "inter-local-transfers", "label": "Inter-Local Transfers", "sourceLabel": "Inter-Local Transfers", "kind": "income", "level": 2, "row": 22, "budget": { "value": 1559473.32, "cell": "D22" }, "generalFund": { "value": 0, "cell": "E22" }, "sef": { "value": 0, "cell": "F22" }, "total": { "value": 0, "cell": "G22" } }, { "key": "extraordinary-receipts", "label": "Extraordinary Receipt/Grants/Donations/Aids", "sourceLabel": "Extraordinary Receipt/Grants/Donations/Aids", "kind": "income", "level": 2, "row": 23, "budget": { "value": 0, "cell": "D23" }, "generalFund": { "value": 0, "cell": "E23" }, "sef": { "value": 0, "cell": "F23" }, "total": { "value": 0, "cell": "G23" } }, { "key": "total-current-operating-income", "label": "TOTAL CURRENT OPERATING INCOME", "sourceLabel": "TOTAL CURRENT OPERATING INCOME", "kind": "income", "level": 0, "row": 24, "budget": { "value": 344125036.66, "cell": "D24" }, "generalFund": { "value": 201804050.4, "cell": "E24" }, "sef": { "value": 14182054.55, "cell": "F24" }, "total": { "value": 215986104.95, "cell": "G24" } }, { "key": "general-public-services", "label": "General Public Services", "sourceLabel": "General Public Services", "kind": "expenditure", "level": 2, "row": 29, "budget": { "value": 187485920.13, "cell": "D29" }, "generalFund": { "value": 66172622.24, "cell": "E29" }, "sef": { "value": 0, "cell": "F29" }, "total": { "value": 66172622.24, "cell": "G29" } }, { "key": "education-culture-sports", "label": "Education, Culture & Sports/Manpower Development", "sourceLabel": "Education, Culture & Sports/Manpower Development", "kind": "expenditure", "level": 2, "row": 30, "budget": { "value": 11827554.25, "cell": "D30" }, "generalFund": { "value": 0, "cell": "E30" }, "sef": { "value": 4511273.1, "cell": "F30" }, "total": { "value": 4511273.1, "cell": "G30" } }, { "key": "health-nutrition-population", "label": "Health, Nutrition & Population Control", "sourceLabel": "Health, Nutrition & Population Control", "kind": "expenditure", "level": 2, "row": 31, "budget": { "value": 25069233.03, "cell": "D31" }, "generalFund": { "value": 10246448.02, "cell": "E31" }, "sef": { "value": 0, "cell": "F31" }, "total": { "value": 10246448.02, "cell": "G31" } }, { "key": "labor-and-employment", "label": "Labor and Employment", "sourceLabel": "Labor and Employment", "kind": "expenditure", "level": 2, "row": 32, "budget": { "value": 0, "cell": "D32" }, "generalFund": { "value": 0, "cell": "E32" }, "sef": { "value": 0, "cell": "F32" }, "total": { "value": 0, "cell": "G32" } }, { "key": "housing-community-development", "label": "Housing and Community Development", "sourceLabel": "Housing and Community Development", "kind": "expenditure", "level": 2, "row": 33, "budget": { "value": 0, "cell": "D33" }, "generalFund": { "value": 0, "cell": "E33" }, "sef": { "value": 0, "cell": "F33" }, "total": { "value": 0, "cell": "G33" } }, { "key": "social-services-welfare", "label": "Social Services and Social Welfare", "sourceLabel": "Social Services and Social Welfare", "kind": "expenditure", "level": 2, "row": 34, "budget": { "value": 31206145.13, "cell": "D34" }, "generalFund": { "value": 14862507.91, "cell": "E34" }, "sef": { "value": 0, "cell": "F34" }, "total": { "value": 14862507.91, "cell": "G34" } }, { "key": "economic-services", "label": "Economic Services", "sourceLabel": "Economic Services", "kind": "expenditure", "level": 2, "row": 35, "budget": { "value": 51981551.5, "cell": "D35" }, "generalFund": { "value": 25210574.65, "cell": "E35" }, "sef": { "value": 0, "cell": "F35" }, "total": { "value": 25210574.65, "cell": "G35" } }, { "key": "debt-service-interest", "label": "Debt Service (FE) (Interest Expense & Other Charges)", "sourceLabel": "Debt Service (FE) (Interest Expense & Other Charges)", "kind": "expenditure", "level": 2, "row": 36, "budget": { "value": 2679848.4, "cell": "D36" }, "generalFund": { "value": 1059116.65, "cell": "E36" }, "sef": { "value": 0, "cell": "F36" }, "total": { "value": 1059116.65, "cell": "G36" } }, { "key": "total-current-operating-expenditures", "label": "TOTAL CURRENT OPERATING EXPENDITURES", "sourceLabel": "TOTAL CURRENT OPERATING EXPENDITURES", "kind": "expenditure", "level": 0, "row": 37, "budget": { "value": 310250252.44, "cell": "D37" }, "generalFund": { "value": 117551269.47, "cell": "E37" }, "sef": { "value": 4511273.1, "cell": "F37" }, "total": { "value": 122062542.57, "cell": "G37" } }, { "key": "net-operating-income", "label": "NET OPERATING INCOME (LOSS) FROM CURRENT OPERATIONS", "sourceLabel": "NET OPERATING INCOME (LOSS) FROM CURRENT OPERATIONS", "kind": "derived", "level": 0, "row": 38, "budget": { "value": 69504064.4, "cell": "D38" }, "generalFund": { "value": 84252780.93, "cell": "E38" }, "sef": { "value": 9670781.45, "cell": "F38" }, "total": { "value": 93923562.38, "cell": "G38" } }, { "key": "total-available-for-operating-expenditures", "label": "TOTAL AVAILABLE FOR CURRENT OPERATING EXPENDITURES", "sourceLabel": "TOTAL AVAILABLE FOR CURRENT OPERATING EXPENDITURES", "kind": "derived", "level": 0, "row": 27, "budget": { "value": 379754316.84, "cell": "D27" }, "generalFund": { "value": 201804050.4, "cell": "E27" }, "sef": { "value": 14182054.55, "cell": "F27" }, "total": { "value": 215986104.95, "cell": "G27" } }, { "key": "capital-investment-expenditures", "label": "CAPITAL/INVESTMENT EXPENDITURES", "sourceLabel": "CAPITAL/INVESTMENT EXPENDITURES", "kind": "expenditure", "level": 1, "row": 52, "budget": { "value": 88040844, "cell": "D52" }, "generalFund": { "value": 54620600, "cell": "E52" }, "sef": { "value": 5068800, "cell": "F52" }, "total": { "value": 59689400, "cell": "G52" } }, { "key": "debt-service-principal", "label": "DEBT SERVICE (Principal Cost)", "sourceLabel": "DEBT SERVICE (Principal Cost)", "kind": "expenditure", "level": 1, "row": 56, "budget": { "value": 11283220.4, "cell": "D56" }, "generalFund": { "value": 5892610.2, "cell": "E56" }, "sef": { "value": 0, "cell": "F56" }, "total": { "value": 5892610.2, "cell": "G56" } }, { "key": "total-non-operating-expenditures", "label": "TOTAL NON-OPERATING EXPENDITURES", "sourceLabel": "TOTAL NON-OPERATING EXPENDITURES", "kind": "expenditure", "level": 0, "row": 60, "budget": { "value": 99324064.4, "cell": "D60" }, "generalFund": { "value": 60513210.2, "cell": "E60" }, "sef": { "value": 5068800, "cell": "F60" }, "total": { "value": 65582010.2, "cell": "G60" } }, { "key": "cash-balance-beginning", "label": "ADD: CASH BALANCE, BEGINNING", "sourceLabel": "ADD: CASH BALANCE, BEGINNING", "kind": "balance", "level": 0, "row": 62, "budget": { "value": 87980279.47, "cell": "D62" }, "generalFund": { "value": 80816656.94, "cell": "E62" }, "sef": { "value": 7163622.53, "cell": "F62" }, "total": { "value": 87980279.47, "cell": "G62" } }, { "key": "cash-balance-end", "label": "FUND/CASH BALANCE, END", "sourceLabel": "FUND/CASH BALANCE, END", "kind": "balance", "level": 0, "row": 67, "budget": { "value": 66334947.46, "cell": "D67" }, "generalFund": { "value": 94693887.17, "cell": "E67" }, "sef": { "value": 11713603.98, "cell": "F67" }, "total": { "value": 106407491.15, "cell": "G67" } } ], "unmatchedLabels": [], "checks": [ { "id": "fund-split:local-sources", "kind": "fund-split", "expected": 89802780.95, "actual": 89802780.95, "delta": 0, "passed": true }, { "id": "fund-split:tax-revenue", "kind": "fund-split", "expected": 50235667.29, "actual": 50235667.29, "delta": 0, "passed": true }, { "id": "fund-split:real-property-tax", "kind": "fund-split", "expected": 26675198.13, "actual": 26675198.13, "delta": 0, "passed": true }, { "id": "fund-split:tax-on-business", "kind": "fund-split", "expected": 21045157.16, "actual": 21045157.16, "delta": 0, "passed": true }, { "id": "fund-split:other-taxes", "kind": "fund-split", "expected": 2515312, "actual": 2515312, "delta": 0, "passed": true }, { "id": "fund-split:non-tax-revenue", "kind": "fund-split", "expected": 39567113.66, "actual": 39567113.66, "delta": 0, "passed": true }, { "id": "fund-split:regulatory-fees", "kind": "fund-split", "expected": 12317922.75, "actual": 12317922.75, "delta": 0, "passed": true }, { "id": "fund-split:service-user-charges", "kind": "fund-split", "expected": 21819741.34, "actual": 21819741.34, "delta": 0, "passed": true }, { "id": "fund-split:economic-enterprises", "kind": "fund-split", "expected": 4534920, "actual": 4534920, "delta": 0, "passed": true }, { "id": "fund-split:other-receipts", "kind": "fund-split", "expected": 894529.57, "actual": 894529.57, "delta": 0, "passed": true }, { "id": "fund-split:external-sources", "kind": "fund-split", "expected": 126183324, "actual": 126183324, "delta": 0, "passed": true }, { "id": "fund-split:national-tax-allotment", "kind": "fund-split", "expected": 126183324, "actual": 126183324, "delta": 0, "passed": true }, { "id": "fund-split:other-national-shares", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:inter-local-transfers", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:extraordinary-receipts", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:total-current-operating-income", "kind": "fund-split", "expected": 215986104.95, "actual": 215986104.95, "delta": 0, "passed": true }, { "id": "fund-split:general-public-services", "kind": "fund-split", "expected": 66172622.24, "actual": 66172622.24, "delta": 0, "passed": true }, { "id": "fund-split:education-culture-sports", "kind": "fund-split", "expected": 4511273.1, "actual": 4511273.1, "delta": 0, "passed": true }, { "id": "fund-split:health-nutrition-population", "kind": "fund-split", "expected": 10246448.02, "actual": 10246448.02, "delta": 0, "passed": true }, { "id": "fund-split:labor-and-employment", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:housing-community-development", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:social-services-welfare", "kind": "fund-split", "expected": 14862507.91, "actual": 14862507.91, "delta": 0, "passed": true }, { "id": "fund-split:economic-services", "kind": "fund-split", "expected": 25210574.65, "actual": 25210574.65, "delta": 0, "passed": true }, { "id": "fund-split:debt-service-interest", "kind": "fund-split", "expected": 1059116.65, "actual": 1059116.65, "delta": 0, "passed": true }, { "id": "fund-split:total-current-operating-expenditures", "kind": "fund-split", "expected": 122062542.57, "actual": 122062542.57, "delta": 0, "passed": true }, { "id": "fund-split:net-operating-income", "kind": "fund-split", "expected": 93923562.38, "actual": 93923562.38, "delta": 0, "passed": true }, { "id": "fund-split:total-available-for-operating-expenditures", "kind": "fund-split", "expected": 215986104.95, "actual": 215986104.95, "delta": 0, "passed": true }, { "id": "fund-split:capital-investment-expenditures", "kind": "fund-split", "expected": 59689400, "actual": 59689400, "delta": 0, "passed": true }, { "id": "fund-split:debt-service-principal", "kind": "fund-split", "expected": 5892610.2, "actual": 5892610.2, "delta": 0, "passed": true }, { "id": "fund-split:total-non-operating-expenditures", "kind": "fund-split", "expected": 65582010.2, "actual": 65582010.2, "delta": 0, "passed": true }, { "id": "fund-split:cash-balance-beginning", "kind": "fund-split", "expected": 87980279.47, "actual": 87980279.47, "delta": 0, "passed": true }, { "id": "fund-split:cash-balance-end", "kind": "fund-split", "expected": 106407491.15, "actual": 106407491.15, "delta": 0, "passed": true }, { "id": "local-sources-split:budget", "kind": "subtotal", "expected": 89261343.34, "actual": 89261343.34, "delta": 0, "passed": true }, { "id": "local-sources-split:generalFund", "kind": "subtotal", "expected": 75620726.4, "actual": 75620726.4, "delta": 0, "passed": true }, { "id": "local-sources-split:sef", "kind": "subtotal", "expected": 14182054.55, "actual": 14182054.55, "delta": 0, "passed": true }, { "id": "local-sources-split:total", "kind": "subtotal", "expected": 89802780.95, "actual": 89802780.95, "delta": 0, "passed": true }, { "id": "tax-revenue-split:budget", "kind": "subtotal", "expected": 44236036.66, "actual": 44236036.66, "delta": 0, "passed": true }, { "id": "tax-revenue-split:generalFund", "kind": "subtotal", "expected": 36053612.74, "actual": 36053612.74, "delta": 0, "passed": true }, { "id": "tax-revenue-split:sef", "kind": "subtotal", "expected": 14182054.55, "actual": 14182054.55, "delta": 0, "passed": true }, { "id": "tax-revenue-split:total", "kind": "subtotal", "expected": 50235667.29, "actual": 50235667.29, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:budget", "kind": "subtotal", "expected": 45025306.68, "actual": 45025306.68, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:generalFund", "kind": "subtotal", "expected": 39567113.66, "actual": 39567113.66, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:sef", "kind": "subtotal", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:total", "kind": "subtotal", "expected": 39567113.66, "actual": 39567113.66, "delta": 0, "passed": true }, { "id": "external-sources-split:budget", "kind": "subtotal", "expected": 254863693.32, "actual": 254863693.32, "delta": 0, "passed": true }, { "id": "external-sources-split:generalFund", "kind": "subtotal", "expected": 126183324, "actual": 126183324, "delta": 0, "passed": true }, { "id": "external-sources-split:sef", "kind": "subtotal", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "external-sources-split:total", "kind": "subtotal", "expected": 126183324, "actual": 126183324, "delta": 0, "passed": true }, { "id": "total-income-split:budget", "kind": "subtotal", "expected": 344125036.66, "actual": 344125036.66, "delta": 0, "passed": true }, { "id": "total-income-split:generalFund", "kind": "subtotal", "expected": 201804050.4, "actual": 201804050.4, "delta": 0, "passed": true }, { "id": "total-income-split:sef", "kind": "subtotal", "expected": 14182054.55, "actual": 14182054.55, "delta": 0, "passed": true }, { "id": "total-income-split:total", "kind": "subtotal", "expected": 215986104.95, "actual": 215986104.95, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:budget", "kind": "subtotal", "expected": 310250252.44, "actual": 310250252.44, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:generalFund", "kind": "subtotal", "expected": 117551269.47, "actual": 117551269.47, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:sef", "kind": "subtotal", "expected": 4511273.1, "actual": 4511273.1, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:total", "kind": "subtotal", "expected": 122062542.57, "actual": 122062542.57, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:budget", "kind": "subtotal", "expected": 99324064.4, "actual": 99324064.4, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:generalFund", "kind": "subtotal", "expected": 60513210.2, "actual": 60513210.2, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:sef", "kind": "subtotal", "expected": 5068800, "actual": 5068800, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:total", "kind": "subtotal", "expected": 65582010.2, "actual": 65582010.2, "delta": 0, "passed": true } ], "reconciliation": { "total": 60, "passed": 60, "failed": 0, "failures": [] }, "verification": "verified" }, { "ok": true, "filingId": "fdp-2025-q1-statement-of-receipts-and-expenditures", "fdppId": 163789, "documentPeriod": { "year": 2025, "quarter": 1 }, "sheet": "Form 3 - SRE", "formReference": "FDP Form 3 (BLGF MC 023-2019 Annex A)", "header": { "region": "REGION IV-A - CALABARZON", "province": "BATANGAS", "lgu": "CALATAGAN", "calendarYear": 2025, "quarter": 1 }, "columns": { "budget": "D", "generalFund": "E", "sef": "F", "total": "G" }, "items": [ { "key": "local-sources", "label": "LOCAL SOURCES", "sourceLabel": "LOCAL SOURCES", "kind": "income", "level": 1, "row": 9, "budget": { "value": 89261343.34, "cell": "D9" }, "generalFund": { "value": 49312372.67, "cell": "E9" }, "sef": { "value": 12818219, "cell": "F9" }, "total": { "value": 62130591.67, "cell": "G9" } }, { "key": "tax-revenue", "label": "TAX REVENUE", "sourceLabel": "TAX REVENUE", "kind": "income", "level": 2, "row": 10, "budget": { "value": 44236036.66, "cell": "D10" }, "generalFund": { "value": 33325742.18, "cell": "E10" }, "sef": { "value": 12818219, "cell": "F10" }, "total": { "value": 46143961.18, "cell": "G10" } }, { "key": "real-property-tax", "label": "Real Property Tax", "sourceLabel": "Real Property Tax", "kind": "income", "level": 3, "row": 11, "budget": { "value": 22625036.66, "cell": "D11" }, "generalFund": { "value": 11402075.17, "cell": "E11" }, "sef": { "value": 12818219, "cell": "F11" }, "total": { "value": 24220294.17, "cell": "G11" } }, { "key": "tax-on-business", "label": "Tax on Business", "sourceLabel": "Tax on Business", "kind": "income", "level": 3, "row": 12, "budget": { "value": 18200000, "cell": "D12" }, "generalFund": { "value": 20212603.95, "cell": "E12" }, "sef": { "value": 0, "cell": "F12" }, "total": { "value": 20212603.95, "cell": "G12" } }, { "key": "other-taxes", "label": "Other Taxes", "sourceLabel": "Other Taxes", "kind": "income", "level": 3, "row": 13, "budget": { "value": 3411000, "cell": "D13" }, "generalFund": { "value": 1711063.06, "cell": "E13" }, "sef": { "value": 0, "cell": "F13" }, "total": { "value": 1711063.06, "cell": "G13" } }, { "key": "non-tax-revenue", "label": "NON TAX REVENUE", "sourceLabel": "NON TAX REVENUE", "kind": "income", "level": 2, "row": 14, "budget": { "value": 45025306.68, "cell": "D14" }, "generalFund": { "value": 15986630.49, "cell": "E14" }, "sef": { "value": 0, "cell": "F14" }, "total": { "value": 15986630.49, "cell": "G14" } }, { "key": "regulatory-fees", "label": "Regulatory Fees permits and Licenses", "sourceLabel": "Regulatory Fees permits and Licenses", "kind": "income", "level": 3, "row": 15, "budget": { "value": 11641000, "cell": "D15" }, "generalFund": { "value": 5455381.31, "cell": "E15" }, "sef": { "value": 0, "cell": "F15" }, "total": { "value": 5455381.31, "cell": "G15" } }, { "key": "service-user-charges", "label": "Sevice/User Charges (Service Income)", "sourceLabel": "Sevice/User Charges (Service Income)", "kind": "income", "level": 3, "row": 16, "budget": { "value": 24024306.68, "cell": "D16" }, "generalFund": { "value": 7658231.5, "cell": "E16" }, "sef": { "value": 0, "cell": "F16" }, "total": { "value": 7658231.5, "cell": "G16" } }, { "key": "economic-enterprises", "label": "Receipts from Economic Enterprises (Business Income)", "sourceLabel": "Receipts from Economic Enterprises (Business Income)", "kind": "income", "level": 3, "row": 17, "budget": { "value": 8500000, "cell": "D17" }, "generalFund": { "value": 2612482, "cell": "E17" }, "sef": { "value": 0, "cell": "F17" }, "total": { "value": 2612482, "cell": "G17" } }, { "key": "other-receipts", "label": "Other Receipts (Other General Income)", "sourceLabel": "Other Receipts (Other General Income)", "kind": "income", "level": 3, "row": 18, "budget": { "value": 860000, "cell": "D18" }, "generalFund": { "value": 260535.68, "cell": "E18" }, "sef": { "value": 0, "cell": "F18" }, "total": { "value": 260535.68, "cell": "G18" } }, { "key": "external-sources", "label": "EXTERNAL SOURCES", "sourceLabel": "EXTERNAL SOURCES", "kind": "income", "level": 1, "row": 19, "budget": { "value": 254863693.32, "cell": "D19" }, "generalFund": { "value": 63091662, "cell": "E19" }, "sef": { "value": 0, "cell": "F19" }, "total": { "value": 63091662, "cell": "G19" } }, { "key": "national-tax-allotment", "label": "National Tax Allotment", "sourceLabel": "National Tax Allotment", "kind": "income", "level": 2, "row": 20, "budget": { "value": 252604220, "cell": "D20" }, "generalFund": { "value": 63091662, "cell": "E20" }, "sef": { "value": 0, "cell": "F20" }, "total": { "value": 63091662, "cell": "G20" } }, { "key": "other-national-shares", "label": "Other Shares from National Tax Collections", "sourceLabel": "Other Shares from National Tax Collections", "kind": "income", "level": 2, "row": 21, "budget": { "value": 700000, "cell": "D21" }, "generalFund": { "value": 0, "cell": "E21" }, "sef": { "value": 0, "cell": "F21" }, "total": { "value": 0, "cell": "G21" } }, { "key": "inter-local-transfers", "label": "Inter-Local Transfers", "sourceLabel": "Inter-Local Transfers", "kind": "income", "level": 2, "row": 22, "budget": { "value": 1559473.32, "cell": "D22" }, "generalFund": { "value": 0, "cell": "E22" }, "sef": { "value": 0, "cell": "F22" }, "total": { "value": 0, "cell": "G22" } }, { "key": "extraordinary-receipts", "label": "Extraordinary Receipt/Grants/Donations/Aids", "sourceLabel": "Extraordinary Receipt/Grants/Donations/Aids", "kind": "income", "level": 2, "row": 23, "budget": { "value": 0, "cell": "D23" }, "generalFund": { "value": 0, "cell": "E23" }, "sef": { "value": 0, "cell": "F23" }, "total": { "value": 0, "cell": "G23" } }, { "key": "total-current-operating-income", "label": "TOTAL CURRENT OPERATING INCOME", "sourceLabel": "TOTAL CURRENT OPERATING INCOME", "kind": "income", "level": 0, "row": 24, "budget": { "value": 344125036.66, "cell": "D24" }, "generalFund": { "value": 112404034.67, "cell": "E24" }, "sef": { "value": 12818219, "cell": "F24" }, "total": { "value": 125222253.67, "cell": "G24" } }, { "key": "general-public-services", "label": "General Public Services", "sourceLabel": "General Public Services", "kind": "expenditure", "level": 2, "row": 29, "budget": { "value": 189385920.13, "cell": "D29" }, "generalFund": { "value": 25060526.84, "cell": "E29" }, "sef": { "value": 0, "cell": "F29" }, "total": { "value": 25060526.84, "cell": "G29" } }, { "key": "education-culture-sports", "label": "Education, Culture & Sports/Manpower Development", "sourceLabel": "Education, Culture & Sports/Manpower Development", "kind": "expenditure", "level": 2, "row": 30, "budget": { "value": 11827554.25, "cell": "D30" }, "generalFund": { "value": 0, "cell": "E30" }, "sef": { "value": 2177128.1, "cell": "F30" }, "total": { "value": 2177128.1, "cell": "G30" } }, { "key": "health-nutrition-population", "label": "Health, Nutrition & Population Control", "sourceLabel": "Health, Nutrition & Population Control", "kind": "expenditure", "level": 2, "row": 31, "budget": { "value": 25069233.03, "cell": "D31" }, "generalFund": { "value": 3450854.43, "cell": "E31" }, "sef": { "value": 0, "cell": "F31" }, "total": { "value": 3450854.43, "cell": "G31" } }, { "key": "labor-and-employment", "label": "Labor and Employment", "sourceLabel": "Labor and Employment", "kind": "expenditure", "level": 2, "row": 32, "budget": { "value": 0, "cell": "D32" }, "generalFund": { "value": 0, "cell": "E32" }, "sef": { "value": 0, "cell": "F32" }, "total": { "value": 0, "cell": "G32" } }, { "key": "housing-community-development", "label": "Housing and Community Development", "sourceLabel": "Housing and Community Development", "kind": "expenditure", "level": 2, "row": 33, "budget": { "value": 0, "cell": "D33" }, "generalFund": { "value": 0, "cell": "E33" }, "sef": { "value": 0, "cell": "F33" }, "total": { "value": 0, "cell": "G33" } }, { "key": "social-services-welfare", "label": "Social Services and Social Welfare", "sourceLabel": "Social Services and Social Welfare", "kind": "expenditure", "level": 2, "row": 34, "budget": { "value": 29306145.13, "cell": "D34" }, "generalFund": { "value": 9093929.32, "cell": "E34" }, "sef": { "value": 0, "cell": "F34" }, "total": { "value": 9093929.32, "cell": "G34" } }, { "key": "economic-services", "label": "Economic Services", "sourceLabel": "Economic Services", "kind": "expenditure", "level": 2, "row": 35, "budget": { "value": 51981551.5, "cell": "D35" }, "generalFund": { "value": 8925476.47, "cell": "E35" }, "sef": { "value": 0, "cell": "F35" }, "total": { "value": 8925476.47, "cell": "G35" } }, { "key": "debt-service-interest", "label": "Debt Service (FE) (Interest Expense & Other Charges)", "sourceLabel": "Debt Service (FE) (Interest Expense & Other Charges)", "kind": "expenditure", "level": 2, "row": 36, "budget": { "value": 2679848.4, "cell": "D36" }, "generalFund": { "value": 543864.02, "cell": "E36" }, "sef": { "value": 0, "cell": "F36" }, "total": { "value": 543864.02, "cell": "G36" } }, { "key": "total-current-operating-expenditures", "label": "TOTAL CURRENT OPERATING EXPENDITURES", "sourceLabel": "TOTAL CURRENT OPERATING EXPENDITURES", "kind": "expenditure", "level": 0, "row": 37, "budget": { "value": 310250252.44, "cell": "D37" }, "generalFund": { "value": 47074651.08, "cell": "E37" }, "sef": { "value": 2177128.1, "cell": "F37" }, "total": { "value": 49251779.18, "cell": "G37" } }, { "key": "net-operating-income", "label": "NET OPERATING INCOME (LOSS) FROM CURRENT OPERATIONS", "sourceLabel": "NET OPERATING INCOME (LOSS) FROM CURRENT OPERATIONS", "kind": "derived", "level": 0, "row": 38, "budget": { "value": 69504064.4, "cell": "D38" }, "generalFund": { "value": 65329383.59, "cell": "E38" }, "sef": { "value": 10641090.9, "cell": "F38" }, "total": { "value": 75970474.49, "cell": "G38" } }, { "key": "total-available-for-operating-expenditures", "label": "TOTAL AVAILABLE FOR CURRENT OPERATING EXPENDITURES", "sourceLabel": "TOTAL AVAILABLE FOR CURRENT OPERATING EXPENDITURES", "kind": "derived", "level": 0, "row": 27, "budget": { "value": 379754316.84, "cell": "D27" }, "generalFund": { "value": 112404034.67, "cell": "E27" }, "sef": { "value": 12818219, "cell": "F27" }, "total": { "value": 125222253.67, "cell": "G27" } }, { "key": "capital-investment-expenditures", "label": "CAPITAL/INVESTMENT EXPENDITURES", "sourceLabel": "CAPITAL/INVESTMENT EXPENDITURES", "kind": "expenditure", "level": 1, "row": 52, "budget": { "value": 88040844, "cell": "D52" }, "generalFund": { "value": 7520400, "cell": "E52" }, "sef": { "value": 70500, "cell": "F52" }, "total": { "value": 7590900, "cell": "G52" } }, { "key": "debt-service-principal", "label": "DEBT SERVICE (Principal Cost)", "sourceLabel": "DEBT SERVICE (Principal Cost)", "kind": "expenditure", "level": 1, "row": 56, "budget": { "value": 11283220.4, "cell": "D56" }, "generalFund": { "value": 2946305.1, "cell": "E56" }, "sef": { "value": 0, "cell": "F56" }, "total": { "value": 2946305.1, "cell": "G56" } }, { "key": "total-non-operating-expenditures", "label": "TOTAL NON-OPERATING EXPENDITURES", "sourceLabel": "TOTAL NON-OPERATING EXPENDITURES", "kind": "expenditure", "level": 0, "row": 60, "budget": { "value": 99324064.4, "cell": "D60" }, "generalFund": { "value": 10466705.1, "cell": "E60" }, "sef": { "value": 70500, "cell": "F60" }, "total": { "value": 10537205.1, "cell": "G60" } }, { "key": "cash-balance-beginning", "label": "ADD: CASH BALANCE, BEGINNING", "sourceLabel": "ADD: CASH BALANCE, BEGINNING", "kind": "balance", "level": 0, "row": 62, "budget": { "value": 87980279.47, "cell": "D62" }, "generalFund": { "value": 80816656.94, "cell": "E62" }, "sef": { "value": 7163622.53, "cell": "F62" }, "total": { "value": 87980279.47, "cell": "G62" } }, { "key": "cash-balance-end", "label": "FUND/CASH BALANCE, END", "sourceLabel": "FUND/CASH BALANCE, END", "kind": "balance", "level": 0, "row": 67, "budget": { "value": 66334947.46, "cell": "D67" }, "generalFund": { "value": 128417135.43, "cell": "E67" }, "sef": { "value": 17734213.43, "cell": "F67" }, "total": { "value": 146151348.86, "cell": "G67" } } ], "unmatchedLabels": [], "checks": [ { "id": "fund-split:local-sources", "kind": "fund-split", "expected": 62130591.67, "actual": 62130591.67, "delta": 0, "passed": true }, { "id": "fund-split:tax-revenue", "kind": "fund-split", "expected": 46143961.18, "actual": 46143961.18, "delta": 0, "passed": true }, { "id": "fund-split:real-property-tax", "kind": "fund-split", "expected": 24220294.17, "actual": 24220294.17, "delta": 0, "passed": true }, { "id": "fund-split:tax-on-business", "kind": "fund-split", "expected": 20212603.95, "actual": 20212603.95, "delta": 0, "passed": true }, { "id": "fund-split:other-taxes", "kind": "fund-split", "expected": 1711063.06, "actual": 1711063.06, "delta": 0, "passed": true }, { "id": "fund-split:non-tax-revenue", "kind": "fund-split", "expected": 15986630.49, "actual": 15986630.49, "delta": 0, "passed": true }, { "id": "fund-split:regulatory-fees", "kind": "fund-split", "expected": 5455381.31, "actual": 5455381.31, "delta": 0, "passed": true }, { "id": "fund-split:service-user-charges", "kind": "fund-split", "expected": 7658231.5, "actual": 7658231.5, "delta": 0, "passed": true }, { "id": "fund-split:economic-enterprises", "kind": "fund-split", "expected": 2612482, "actual": 2612482, "delta": 0, "passed": true }, { "id": "fund-split:other-receipts", "kind": "fund-split", "expected": 260535.68, "actual": 260535.68, "delta": 0, "passed": true }, { "id": "fund-split:external-sources", "kind": "fund-split", "expected": 63091662, "actual": 63091662, "delta": 0, "passed": true }, { "id": "fund-split:national-tax-allotment", "kind": "fund-split", "expected": 63091662, "actual": 63091662, "delta": 0, "passed": true }, { "id": "fund-split:other-national-shares", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:inter-local-transfers", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:extraordinary-receipts", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:total-current-operating-income", "kind": "fund-split", "expected": 125222253.67, "actual": 125222253.67, "delta": 0, "passed": true }, { "id": "fund-split:general-public-services", "kind": "fund-split", "expected": 25060526.84, "actual": 25060526.84, "delta": 0, "passed": true }, { "id": "fund-split:education-culture-sports", "kind": "fund-split", "expected": 2177128.1, "actual": 2177128.1, "delta": 0, "passed": true }, { "id": "fund-split:health-nutrition-population", "kind": "fund-split", "expected": 3450854.43, "actual": 3450854.43, "delta": 0, "passed": true }, { "id": "fund-split:labor-and-employment", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:housing-community-development", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:social-services-welfare", "kind": "fund-split", "expected": 9093929.32, "actual": 9093929.32, "delta": 0, "passed": true }, { "id": "fund-split:economic-services", "kind": "fund-split", "expected": 8925476.47, "actual": 8925476.47, "delta": 0, "passed": true }, { "id": "fund-split:debt-service-interest", "kind": "fund-split", "expected": 543864.02, "actual": 543864.02, "delta": 0, "passed": true }, { "id": "fund-split:total-current-operating-expenditures", "kind": "fund-split", "expected": 49251779.18, "actual": 49251779.18, "delta": 0, "passed": true }, { "id": "fund-split:net-operating-income", "kind": "fund-split", "expected": 75970474.49, "actual": 75970474.49, "delta": 0, "passed": true }, { "id": "fund-split:total-available-for-operating-expenditures", "kind": "fund-split", "expected": 125222253.67, "actual": 125222253.67, "delta": 0, "passed": true }, { "id": "fund-split:capital-investment-expenditures", "kind": "fund-split", "expected": 7590900, "actual": 7590900, "delta": 0, "passed": true }, { "id": "fund-split:debt-service-principal", "kind": "fund-split", "expected": 2946305.1, "actual": 2946305.1, "delta": 0, "passed": true }, { "id": "fund-split:total-non-operating-expenditures", "kind": "fund-split", "expected": 10537205.1, "actual": 10537205.1, "delta": 0, "passed": true }, { "id": "fund-split:cash-balance-beginning", "kind": "fund-split", "expected": 87980279.47, "actual": 87980279.47, "delta": 0, "passed": true }, { "id": "fund-split:cash-balance-end", "kind": "fund-split", "expected": 146151348.86, "actual": 146151348.86, "delta": 0, "passed": true }, { "id": "local-sources-split:budget", "kind": "subtotal", "expected": 89261343.34, "actual": 89261343.34, "delta": 0, "passed": true }, { "id": "local-sources-split:generalFund", "kind": "subtotal", "expected": 49312372.67, "actual": 49312372.67, "delta": 0, "passed": true }, { "id": "local-sources-split:sef", "kind": "subtotal", "expected": 12818219, "actual": 12818219, "delta": 0, "passed": true }, { "id": "local-sources-split:total", "kind": "subtotal", "expected": 62130591.67, "actual": 62130591.67, "delta": 0, "passed": true }, { "id": "tax-revenue-split:budget", "kind": "subtotal", "expected": 44236036.66, "actual": 44236036.66, "delta": 0, "passed": true }, { "id": "tax-revenue-split:generalFund", "kind": "subtotal", "expected": 33325742.18, "actual": 33325742.18, "delta": 0, "passed": true }, { "id": "tax-revenue-split:sef", "kind": "subtotal", "expected": 12818219, "actual": 12818219, "delta": 0, "passed": true }, { "id": "tax-revenue-split:total", "kind": "subtotal", "expected": 46143961.18, "actual": 46143961.18, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:budget", "kind": "subtotal", "expected": 45025306.68, "actual": 45025306.68, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:generalFund", "kind": "subtotal", "expected": 15986630.49, "actual": 15986630.49, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:sef", "kind": "subtotal", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:total", "kind": "subtotal", "expected": 15986630.49, "actual": 15986630.49, "delta": 0, "passed": true }, { "id": "external-sources-split:budget", "kind": "subtotal", "expected": 254863693.32, "actual": 254863693.32, "delta": 0, "passed": true }, { "id": "external-sources-split:generalFund", "kind": "subtotal", "expected": 63091662, "actual": 63091662, "delta": 0, "passed": true }, { "id": "external-sources-split:sef", "kind": "subtotal", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "external-sources-split:total", "kind": "subtotal", "expected": 63091662, "actual": 63091662, "delta": 0, "passed": true }, { "id": "total-income-split:budget", "kind": "subtotal", "expected": 344125036.66, "actual": 344125036.66, "delta": 0, "passed": true }, { "id": "total-income-split:generalFund", "kind": "subtotal", "expected": 112404034.67, "actual": 112404034.67, "delta": 0, "passed": true }, { "id": "total-income-split:sef", "kind": "subtotal", "expected": 12818219, "actual": 12818219, "delta": 0, "passed": true }, { "id": "total-income-split:total", "kind": "subtotal", "expected": 125222253.67, "actual": 125222253.67, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:budget", "kind": "subtotal", "expected": 310250252.44, "actual": 310250252.44, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:generalFund", "kind": "subtotal", "expected": 47074651.08, "actual": 47074651.08, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:sef", "kind": "subtotal", "expected": 2177128.1, "actual": 2177128.1, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:total", "kind": "subtotal", "expected": 49251779.18, "actual": 49251779.18, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:budget", "kind": "subtotal", "expected": 99324064.4, "actual": 99324064.4, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:generalFund", "kind": "subtotal", "expected": 10466705.1, "actual": 10466705.1, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:sef", "kind": "subtotal", "expected": 70500, "actual": 70500, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:total", "kind": "subtotal", "expected": 10537205.1, "actual": 10537205.1, "delta": 0, "passed": true } ], "reconciliation": { "total": 60, "passed": 60, "failed": 0, "failures": [] }, "verification": "verified" }, { "ok": true, "filingId": "fdp-2024-q4-statement-of-receipts-and-expenditures", "fdppId": 140013, "documentPeriod": { "year": 2024, "quarter": 4 }, "sheet": "Form 3 - SRE", "formReference": "FDP Form 3 (BLGF MC 023-2019 Annex A)", "header": { "region": "REGION IV-A - CALABARZON", "province": "BATANGAS", "lgu": "CALATAGAN", "calendarYear": 2024, "quarter": 4 }, "columns": { "budget": "D", "generalFund": "E", "sef": "F", "total": "G" }, "items": [ { "key": "local-sources", "label": "LOCAL SOURCES", "sourceLabel": "LOCAL SOURCES", "kind": "income", "level": 1, "row": 9, "budget": { "value": 81738937.34, "cell": "D9" }, "generalFund": { "value": 95274536.29, "cell": "E9" }, "sef": { "value": 14943364.63, "cell": "F9" }, "total": { "value": 110217900.92, "cell": "G9" } }, { "key": "tax-revenue", "label": "TAX REVENUE", "sourceLabel": "TAX REVENUE", "kind": "income", "level": 2, "row": 10, "budget": { "value": 38751000, "cell": "D10" }, "generalFund": { "value": 37273208, "cell": "E10" }, "sef": { "value": 14937201.76, "cell": "F10" }, "total": { "value": 52210409.76, "cell": "G10" } }, { "key": "real-property-tax", "label": "Real Property Tax", "sourceLabel": "Real Property Tax", "kind": "income", "level": 3, "row": 11, "budget": { "value": 19000000, "cell": "D11" }, "generalFund": { "value": 13097261.46, "cell": "E11" }, "sef": { "value": 14937201.76, "cell": "F11" }, "total": { "value": 28034463.22, "cell": "G11" } }, { "key": "tax-on-business", "label": "Tax on Business", "sourceLabel": "Tax on Business", "kind": "income", "level": 3, "row": 12, "budget": { "value": 16500000, "cell": "D12" }, "generalFund": { "value": 18413024.66, "cell": "E12" }, "sef": { "value": 0, "cell": "F12" }, "total": { "value": 18413024.66, "cell": "G12" } }, { "key": "other-taxes", "label": "Other Taxes", "sourceLabel": "Other Taxes", "kind": "income", "level": 3, "row": 13, "budget": { "value": 3251000, "cell": "D13" }, "generalFund": { "value": 5762921.88, "cell": "E13" }, "sef": { "value": 0, "cell": "F13" }, "total": { "value": 5762921.88, "cell": "G13" } }, { "key": "non-tax-revenue", "label": "NON TAX REVENUE", "sourceLabel": "NON TAX REVENUE", "kind": "income", "level": 2, "row": 14, "budget": { "value": 42987937.34, "cell": "D14" }, "generalFund": { "value": 58001328.29, "cell": "E14" }, "sef": { "value": 6162.87, "cell": "F14" }, "total": { "value": 58007491.16, "cell": "G14" } }, { "key": "regulatory-fees", "label": "Regulatory Fees permits and Licenses", "sourceLabel": "Regulatory Fees permits and Licenses", "kind": "income", "level": 3, "row": 15, "budget": { "value": 9835500, "cell": "D15" }, "generalFund": { "value": 15783248.63, "cell": "E15" }, "sef": { "value": 0, "cell": "F15" }, "total": { "value": 15783248.63, "cell": "G15" } }, { "key": "service-user-charges", "label": "Sevice/User Charges (Service Income)", "sourceLabel": "Sevice/User Charges (Service Income)", "kind": "income", "level": 3, "row": 16, "budget": { "value": 23702437.34, "cell": "D16" }, "generalFund": { "value": 30345098.59, "cell": "E16" }, "sef": { "value": 0, "cell": "F16" }, "total": { "value": 30345098.59, "cell": "G16" } }, { "key": "economic-enterprises", "label": "Receipts from Economic Enterprises (Business Income)", "sourceLabel": "Receipts from Economic Enterprises (Business Income)", "kind": "income", "level": 3, "row": 17, "budget": { "value": 8500000, "cell": "D17" }, "generalFund": { "value": 10667915.5, "cell": "E17" }, "sef": { "value": 0, "cell": "F17" }, "total": { "value": 10667915.5, "cell": "G17" } }, { "key": "other-receipts", "label": "Other Receipts (Other General Income)", "sourceLabel": "Other Receipts (Other General Income)", "kind": "income", "level": 3, "row": 18, "budget": { "value": 950000, "cell": "D18" }, "generalFund": { "value": 1205065.57, "cell": "E18" }, "sef": { "value": 6162.87, "cell": "F18" }, "total": { "value": 1211228.44, "cell": "G18" } }, { "key": "external-sources", "label": "EXTERNAL SOURCES", "sourceLabel": "EXTERNAL SOURCES", "kind": "income", "level": 1, "row": 19, "budget": { "value": 216761062.66, "cell": "D19" }, "generalFund": { "value": 215822482.25, "cell": "E19" }, "sef": { "value": 0, "cell": "F19" }, "total": { "value": 215822482.25, "cell": "G19" } }, { "key": "national-tax-allotment", "label": "National Tax Allotment", "sourceLabel": "Internal Revenue Allotment", "kind": "income", "level": 2, "row": 20, "budget": { "value": 212572212, "cell": "D20" }, "generalFund": { "value": 212627322, "cell": "E20" }, "sef": { "value": 0, "cell": "F20" }, "total": { "value": 212627322, "cell": "G20" } }, { "key": "other-national-shares", "label": "Other Shares from National Tax Collections", "sourceLabel": "Other Shares from National Tax Collections", "kind": "income", "level": 2, "row": 21, "budget": { "value": 2000000, "cell": "D21" }, "generalFund": { "value": 1006309.59, "cell": "E21" }, "sef": { "value": 0, "cell": "F21" }, "total": { "value": 1006309.59, "cell": "G21" } }, { "key": "inter-local-transfers", "label": "Inter-Local Transfers", "sourceLabel": "Inter-Local Transfers", "kind": "income", "level": 2, "row": 22, "budget": { "value": 2188850.66, "cell": "D22" }, "generalFund": { "value": 2188850.66, "cell": "E22" }, "sef": { "value": 0, "cell": "F22" }, "total": { "value": 2188850.66, "cell": "G22" } }, { "key": "extraordinary-receipts", "label": "Extraordinary Receipt/Grants/Donations/Aids", "sourceLabel": "Extraordinary Receipt/Grants/Donations/Aids", "kind": "income", "level": 2, "row": 23, "budget": { "value": 0, "cell": "D23" }, "generalFund": { "value": 0, "cell": "E23" }, "sef": { "value": 0, "cell": "F23" }, "total": { "value": 0, "cell": "G23" } }, { "key": "total-current-operating-income", "label": "TOTAL CURRENT OPERATING INCOME", "sourceLabel": "TOTAL CURRENT OPERATING INCOME", "kind": "income", "level": 0, "row": 24, "budget": { "value": 298500000, "cell": "D24" }, "generalFund": { "value": 311097018.54, "cell": "E24" }, "sef": { "value": 14943364.63, "cell": "F24" }, "total": { "value": 326040383.17, "cell": "G24" } }, { "key": "general-public-services", "label": "General Public Services", "sourceLabel": "General Public Services", "kind": "expenditure", "level": 2, "row": 29, "budget": { "value": 166956982.32, "cell": "D29" }, "generalFund": { "value": 145657637.77, "cell": "E29" }, "sef": { "value": 0, "cell": "F29" }, "total": { "value": 145657637.77, "cell": "G29" } }, { "key": "education-culture-sports", "label": "Education, Culture & Sports/Manpower Development", "sourceLabel": "Education, Culture & Sports/Manpower Development", "kind": "expenditure", "level": 2, "row": 30, "budget": { "value": 10864646.45, "cell": "D30" }, "generalFund": { "value": 0, "cell": "E30" }, "sef": { "value": 9739609.79, "cell": "F30" }, "total": { "value": 9739609.79, "cell": "G30" } }, { "key": "health-nutrition-population", "label": "Health, Nutrition & Population Control", "sourceLabel": "Health, Nutrition & Population Control", "kind": "expenditure", "level": 2, "row": 31, "budget": { "value": 22385692.1, "cell": "D31" }, "generalFund": { "value": 20199112.52, "cell": "E31" }, "sef": { "value": 0, "cell": "F31" }, "total": { "value": 20199112.52, "cell": "G31" } }, { "key": "labor-and-employment", "label": "Labor and Employment", "sourceLabel": "Labor and Employment", "kind": "expenditure", "level": 2, "row": 32, "budget": { "value": 0, "cell": "D32" }, "generalFund": { "value": 0, "cell": "E32" }, "sef": { "value": 0, "cell": "F32" }, "total": { "value": 0, "cell": "G32" } }, { "key": "housing-community-development", "label": "Housing and Community Development", "sourceLabel": "Housing and Community Development", "kind": "expenditure", "level": 2, "row": 33, "budget": { "value": 0, "cell": "D33" }, "generalFund": { "value": 0, "cell": "E33" }, "sef": { "value": 0, "cell": "F33" }, "total": { "value": 0, "cell": "G33" } }, { "key": "social-services-welfare", "label": "Social Services and Social Welfare", "sourceLabel": "Social Services and Social Welfare", "kind": "expenditure", "level": 2, "row": 34, "budget": { "value": 26424935.5, "cell": "D34" }, "generalFund": { "value": 22136293.95, "cell": "E34" }, "sef": { "value": 0, "cell": "F34" }, "total": { "value": 22136293.95, "cell": "G34" } }, { "key": "economic-services", "label": "Economic Services", "sourceLabel": "Economic Services", "kind": "expenditure", "level": 2, "row": 35, "budget": { "value": 49519784.5, "cell": "D35" }, "generalFund": { "value": 43018411.82, "cell": "E35" }, "sef": { "value": 0, "cell": "F35" }, "total": { "value": 43018411.82, "cell": "G35" } }, { "key": "debt-service-interest", "label": "Debt Service (FE) (Interest Expense & Other Charges)", "sourceLabel": "Debt Service (FE) (Interest Expense & Other Charges)", "kind": "expenditure", "level": 2, "row": 36, "budget": { "value": 3221509.42, "cell": "D36" }, "generalFund": { "value": 2819106.23, "cell": "E36" }, "sef": { "value": 0, "cell": "F36" }, "total": { "value": 2819106.23, "cell": "G36" } }, { "key": "total-current-operating-expenditures", "label": "TOTAL CURRENT OPERATING EXPENDITURES", "sourceLabel": "TOTAL CURRENT OPERATING EXPENDITURES", "kind": "expenditure", "level": 0, "row": 37, "budget": { "value": 279373550.29, "cell": "D37" }, "generalFund": { "value": 233830562.29, "cell": "E37" }, "sef": { "value": 9739609.79, "cell": "F37" }, "total": { "value": 243570172.08, "cell": "G37" } }, { "key": "net-operating-income", "label": "NET OPERATING INCOME (LOSS) FROM CURRENT OPERATIONS", "sourceLabel": "NET OPERATING INCOME (LOSS) FROM CURRENT OPERATIONS", "kind": "derived", "level": 0, "row": 38, "budget": { "value": 61264662.8, "cell": "D38" }, "generalFund": { "value": 77266456.25, "cell": "E38" }, "sef": { "value": 5203754.84, "cell": "F38" }, "total": { "value": 82470211.09, "cell": "G38" } }, { "key": "total-available-for-operating-expenditures", "label": "TOTAL AVAILABLE FOR CURRENT OPERATING EXPENDITURES", "sourceLabel": "TOTAL AVAILABLE FOR CURRENT OPERATING EXPENDITURES", "kind": "derived", "level": 0, "row": 27, "budget": { "value": 340638213.09, "cell": "D27" }, "generalFund": { "value": 311097018.54, "cell": "E27" }, "sef": { "value": 14943364.63, "cell": "F27" }, "total": { "value": 326040383.17, "cell": "G27" } }, { "key": "capital-investment-expenditures", "label": "CAPITAL/INVESTMENT EXPENDITURES", "sourceLabel": "CAPITAL/INVESTMENT EXPENDITURES", "kind": "expenditure", "level": 1, "row": 52, "budget": { "value": 77576501.58, "cell": "D52" }, "generalFund": { "value": 59974395.92, "cell": "E52" }, "sef": { "value": 7787559.18, "cell": "F52" }, "total": { "value": 67761955.1, "cell": "G52" } }, { "key": "debt-service-principal", "label": "DEBT SERVICE (Principal Cost)", "sourceLabel": "DEBT SERVICE (Principal Cost)", "kind": "expenditure", "level": 1, "row": 56, "budget": { "value": 11785220.4, "cell": "D56" }, "generalFund": { "value": 11785220.4, "cell": "E56" }, "sef": { "value": 0, "cell": "F56" }, "total": { "value": 11785220.4, "cell": "G56" } }, { "key": "total-non-operating-expenditures", "label": "TOTAL NON-OPERATING EXPENDITURES", "sourceLabel": "TOTAL NON-OPERATING EXPENDITURES", "kind": "expenditure", "level": 0, "row": 60, "budget": { "value": 89361721.98, "cell": "D60" }, "generalFund": { "value": 71759616.32, "cell": "E60" }, "sef": { "value": 7787559.18, "cell": "F60" }, "total": { "value": 79547175.5, "cell": "G60" } }, { "key": "cash-balance-beginning", "label": "ADD: CASH BALANCE, BEGINNING", "sourceLabel": "ADD: CASH BALANCE, BEGINNING", "kind": "balance", "level": 0, "row": 62, "budget": { "value": 99700402.76, "cell": "D62" }, "generalFund": { "value": 89170735.07, "cell": "E62" }, "sef": { "value": 10529667.69, "cell": "F62" }, "total": { "value": 99700402.76, "cell": "G62" } }, { "key": "cash-balance-end", "label": "FUND/CASH BALANCE, END", "sourceLabel": "FUND/CASH BALANCE, END", "kind": "balance", "level": 0, "row": 67, "budget": { "value": 73236958.35, "cell": "D67" }, "generalFund": { "value": 80816656.94, "cell": "E67" }, "sef": { "value": 7163622.53, "cell": "F67" }, "total": { "value": 87980279.47, "cell": "G67" } } ], "unmatchedLabels": [], "checks": [ { "id": "fund-split:local-sources", "kind": "fund-split", "expected": 110217900.92, "actual": 110217900.92, "delta": 0, "passed": true }, { "id": "fund-split:tax-revenue", "kind": "fund-split", "expected": 52210409.76, "actual": 52210409.76, "delta": 0, "passed": true }, { "id": "fund-split:real-property-tax", "kind": "fund-split", "expected": 28034463.22, "actual": 28034463.22, "delta": 0, "passed": true }, { "id": "fund-split:tax-on-business", "kind": "fund-split", "expected": 18413024.66, "actual": 18413024.66, "delta": 0, "passed": true }, { "id": "fund-split:other-taxes", "kind": "fund-split", "expected": 5762921.88, "actual": 5762921.88, "delta": 0, "passed": true }, { "id": "fund-split:non-tax-revenue", "kind": "fund-split", "expected": 58007491.16, "actual": 58007491.16, "delta": 0, "passed": true }, { "id": "fund-split:regulatory-fees", "kind": "fund-split", "expected": 15783248.63, "actual": 15783248.63, "delta": 0, "passed": true }, { "id": "fund-split:service-user-charges", "kind": "fund-split", "expected": 30345098.59, "actual": 30345098.59, "delta": 0, "passed": true }, { "id": "fund-split:economic-enterprises", "kind": "fund-split", "expected": 10667915.5, "actual": 10667915.5, "delta": 0, "passed": true }, { "id": "fund-split:other-receipts", "kind": "fund-split", "expected": 1211228.44, "actual": 1211228.44, "delta": 0, "passed": true }, { "id": "fund-split:external-sources", "kind": "fund-split", "expected": 215822482.25, "actual": 215822482.25, "delta": 0, "passed": true }, { "id": "fund-split:national-tax-allotment", "kind": "fund-split", "expected": 212627322, "actual": 212627322, "delta": 0, "passed": true }, { "id": "fund-split:other-national-shares", "kind": "fund-split", "expected": 1006309.59, "actual": 1006309.59, "delta": 0, "passed": true }, { "id": "fund-split:inter-local-transfers", "kind": "fund-split", "expected": 2188850.66, "actual": 2188850.66, "delta": 0, "passed": true }, { "id": "fund-split:extraordinary-receipts", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:total-current-operating-income", "kind": "fund-split", "expected": 326040383.17, "actual": 326040383.17, "delta": 0, "passed": true }, { "id": "fund-split:general-public-services", "kind": "fund-split", "expected": 145657637.77, "actual": 145657637.77, "delta": 0, "passed": true }, { "id": "fund-split:education-culture-sports", "kind": "fund-split", "expected": 9739609.79, "actual": 9739609.79, "delta": 0, "passed": true }, { "id": "fund-split:health-nutrition-population", "kind": "fund-split", "expected": 20199112.52, "actual": 20199112.52, "delta": 0, "passed": true }, { "id": "fund-split:labor-and-employment", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:housing-community-development", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:social-services-welfare", "kind": "fund-split", "expected": 22136293.95, "actual": 22136293.95, "delta": 0, "passed": true }, { "id": "fund-split:economic-services", "kind": "fund-split", "expected": 43018411.82, "actual": 43018411.82, "delta": 0, "passed": true }, { "id": "fund-split:debt-service-interest", "kind": "fund-split", "expected": 2819106.23, "actual": 2819106.23, "delta": 0, "passed": true }, { "id": "fund-split:total-current-operating-expenditures", "kind": "fund-split", "expected": 243570172.08, "actual": 243570172.08, "delta": 0, "passed": true }, { "id": "fund-split:net-operating-income", "kind": "fund-split", "expected": 82470211.09, "actual": 82470211.09, "delta": 0, "passed": true }, { "id": "fund-split:total-available-for-operating-expenditures", "kind": "fund-split", "expected": 326040383.17, "actual": 326040383.17, "delta": 0, "passed": true }, { "id": "fund-split:capital-investment-expenditures", "kind": "fund-split", "expected": 67761955.1, "actual": 67761955.1, "delta": 0, "passed": true }, { "id": "fund-split:debt-service-principal", "kind": "fund-split", "expected": 11785220.4, "actual": 11785220.4, "delta": 0, "passed": true }, { "id": "fund-split:total-non-operating-expenditures", "kind": "fund-split", "expected": 79547175.5, "actual": 79547175.5, "delta": 0, "passed": true }, { "id": "fund-split:cash-balance-beginning", "kind": "fund-split", "expected": 99700402.76, "actual": 99700402.76, "delta": 0, "passed": true }, { "id": "fund-split:cash-balance-end", "kind": "fund-split", "expected": 87980279.47, "actual": 87980279.47, "delta": 0, "passed": true }, { "id": "local-sources-split:budget", "kind": "subtotal", "expected": 81738937.34, "actual": 81738937.34, "delta": 0, "passed": true }, { "id": "local-sources-split:generalFund", "kind": "subtotal", "expected": 95274536.29, "actual": 95274536.29, "delta": 0, "passed": true }, { "id": "local-sources-split:sef", "kind": "subtotal", "expected": 14943364.63, "actual": 14943364.63, "delta": 0, "passed": true }, { "id": "local-sources-split:total", "kind": "subtotal", "expected": 110217900.92, "actual": 110217900.92, "delta": 0, "passed": true }, { "id": "tax-revenue-split:budget", "kind": "subtotal", "expected": 38751000, "actual": 38751000, "delta": 0, "passed": true }, { "id": "tax-revenue-split:generalFund", "kind": "subtotal", "expected": 37273208, "actual": 37273208, "delta": 0, "passed": true }, { "id": "tax-revenue-split:sef", "kind": "subtotal", "expected": 14937201.76, "actual": 14937201.76, "delta": 0, "passed": true }, { "id": "tax-revenue-split:total", "kind": "subtotal", "expected": 52210409.76, "actual": 52210409.76, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:budget", "kind": "subtotal", "expected": 42987937.34, "actual": 42987937.34, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:generalFund", "kind": "subtotal", "expected": 58001328.29, "actual": 58001328.29, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:sef", "kind": "subtotal", "expected": 6162.87, "actual": 6162.87, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:total", "kind": "subtotal", "expected": 58007491.16, "actual": 58007491.16, "delta": 0, "passed": true }, { "id": "external-sources-split:budget", "kind": "subtotal", "expected": 216761062.66, "actual": 216761062.66, "delta": 0, "passed": true }, { "id": "external-sources-split:generalFund", "kind": "subtotal", "expected": 215822482.25, "actual": 215822482.25, "delta": 0, "passed": true }, { "id": "external-sources-split:sef", "kind": "subtotal", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "external-sources-split:total", "kind": "subtotal", "expected": 215822482.25, "actual": 215822482.25, "delta": 0, "passed": true }, { "id": "total-income-split:budget", "kind": "subtotal", "expected": 298500000, "actual": 298500000, "delta": 0, "passed": true }, { "id": "total-income-split:generalFund", "kind": "subtotal", "expected": 311097018.54, "actual": 311097018.54, "delta": 0, "passed": true }, { "id": "total-income-split:sef", "kind": "subtotal", "expected": 14943364.63, "actual": 14943364.63, "delta": 0, "passed": true }, { "id": "total-income-split:total", "kind": "subtotal", "expected": 326040383.17, "actual": 326040383.17, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:budget", "kind": "subtotal", "expected": 279373550.29, "actual": 279373550.29, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:generalFund", "kind": "subtotal", "expected": 233830562.29, "actual": 233830562.29, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:sef", "kind": "subtotal", "expected": 9739609.79, "actual": 9739609.79, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:total", "kind": "subtotal", "expected": 243570172.08, "actual": 243570172.08, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:budget", "kind": "subtotal", "expected": 89361721.98, "actual": 89361721.98, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:generalFund", "kind": "subtotal", "expected": 71759616.32, "actual": 71759616.32, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:sef", "kind": "subtotal", "expected": 7787559.18, "actual": 7787559.18, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:total", "kind": "subtotal", "expected": 79547175.5, "actual": 79547175.5, "delta": 0, "passed": true } ], "reconciliation": { "total": 60, "passed": 60, "failed": 0, "failures": [] }, "verification": "verified" }, { "ok": true, "filingId": "fdp-2024-q3-statement-of-receipts-and-expenditures", "fdppId": 116826, "documentPeriod": { "year": 2024, "quarter": 3 }, "sheet": "Form 3 - SRE", "formReference": "FDP Form 3 (BLGF MC 023-2019 Annex A)", "header": { "region": "REGION IV-A - CALABARZON", "province": "BATANGAS", "lgu": "CALATAGAN", "calendarYear": 2024, "quarter": 3 }, "columns": { "budget": "D", "generalFund": "E", "sef": "F", "total": "G" }, "items": [ { "key": "local-sources", "label": "LOCAL SOURCES", "sourceLabel": "LOCAL SOURCES", "kind": "income", "level": 1, "row": 9, "budget": { "value": 81738937.34, "cell": "D9" }, "generalFund": { "value": 84340156.22, "cell": "E9" }, "sef": { "value": 13632776.72, "cell": "F9" }, "total": { "value": 97972932.94, "cell": "G9" } }, { "key": "tax-revenue", "label": "TAX REVENUE", "sourceLabel": "TAX REVENUE", "kind": "income", "level": 2, "row": 10, "budget": { "value": 38751000, "cell": "D10" }, "generalFund": { "value": 33819676.6, "cell": "E10" }, "sef": { "value": 13632776.72, "cell": "F10" }, "total": { "value": 47452453.32, "cell": "G10" } }, { "key": "real-property-tax", "label": "Real Property Tax", "sourceLabel": "Real Property Tax", "kind": "income", "level": 3, "row": 11, "budget": { "value": 19000000, "cell": "D11" }, "generalFund": { "value": 12053721.41, "cell": "E11" }, "sef": { "value": 13632776.72, "cell": "F11" }, "total": { "value": 25686498.13, "cell": "G11" } }, { "key": "tax-on-business", "label": "Tax on Business", "sourceLabel": "Tax on Business", "kind": "income", "level": 3, "row": 12, "budget": { "value": 16500000, "cell": "D12" }, "generalFund": { "value": 18402322.45, "cell": "E12" }, "sef": { "value": 0, "cell": "F12" }, "total": { "value": 18402322.45, "cell": "G12" } }, { "key": "other-taxes", "label": "Other Taxes", "sourceLabel": "Other Taxes", "kind": "income", "level": 3, "row": 13, "budget": { "value": 3251000, "cell": "D13" }, "generalFund": { "value": 3363632.74, "cell": "E13" }, "sef": { "value": 0, "cell": "F13" }, "total": { "value": 3363632.74, "cell": "G13" } }, { "key": "non-tax-revenue", "label": "NON TAX REVENUE", "sourceLabel": "NON TAX REVENUE", "kind": "income", "level": 2, "row": 14, "budget": { "value": 42987937.34, "cell": "D14" }, "generalFund": { "value": 50520479.62, "cell": "E14" }, "sef": { "value": 0, "cell": "F14" }, "total": { "value": 50520479.62, "cell": "G14" } }, { "key": "regulatory-fees", "label": "Regulatory Fees permits and Licenses", "sourceLabel": "Regulatory Fees permits and Licenses", "kind": "income", "level": 3, "row": 15, "budget": { "value": 9835500, "cell": "D15" }, "generalFund": { "value": 14472672.27, "cell": "E15" }, "sef": { "value": 0, "cell": "F15" }, "total": { "value": 14472672.27, "cell": "G15" } }, { "key": "service-user-charges", "label": "Sevice/User Charges (Service Income)", "sourceLabel": "Sevice/User Charges (Service Income)", "kind": "income", "level": 3, "row": 16, "budget": { "value": 23702437.34, "cell": "D16" }, "generalFund": { "value": 27609347.84, "cell": "E16" }, "sef": { "value": 0, "cell": "F16" }, "total": { "value": 27609347.84, "cell": "G16" } }, { "key": "economic-enterprises", "label": "Receipts from Economic Enterprises (Business Income)", "sourceLabel": "Receipts from Economic Enterprises (Business Income)", "kind": "income", "level": 3, "row": 17, "budget": { "value": 8500000, "cell": "D17" }, "generalFund": { "value": 7698337.5, "cell": "E17" }, "sef": { "value": 0, "cell": "F17" }, "total": { "value": 7698337.5, "cell": "G17" } }, { "key": "other-receipts", "label": "Other Receipts (Other General Income)", "sourceLabel": "Other Receipts (Other General Income)", "kind": "income", "level": 3, "row": 18, "budget": { "value": 950000, "cell": "D18" }, "generalFund": { "value": 740122.01, "cell": "E18" }, "sef": { "value": 0, "cell": "F18" }, "total": { "value": 740122.01, "cell": "G18" } }, { "key": "external-sources", "label": "EXTERNAL SOURCES", "sourceLabel": "EXTERNAL SOURCES", "kind": "income", "level": 1, "row": 19, "budget": { "value": 216761062.66, "cell": "D19" }, "generalFund": { "value": 162131111.14, "cell": "E19" }, "sef": { "value": 0, "cell": "F19" }, "total": { "value": 162131111.14, "cell": "G19" } }, { "key": "national-tax-allotment", "label": "National Tax Allotment", "sourceLabel": "Internal Revenue Allotment", "kind": "income", "level": 2, "row": 20, "budget": { "value": 212572212, "cell": "D20" }, "generalFund": { "value": 159470491.5, "cell": "E20" }, "sef": { "value": 0, "cell": "F20" }, "total": { "value": 159470491.5, "cell": "G20" } }, { "key": "other-national-shares", "label": "Other Shares from National Tax Collections", "sourceLabel": "Other Shares from National Tax Collections", "kind": "income", "level": 2, "row": 21, "budget": { "value": 2000000, "cell": "D21" }, "generalFund": { "value": 1006309.59, "cell": "E21" }, "sef": { "value": 0, "cell": "F21" }, "total": { "value": 1006309.59, "cell": "G21" } }, { "key": "inter-local-transfers", "label": "Inter-Local Transfers", "sourceLabel": "Inter-Local Transfers", "kind": "income", "level": 2, "row": 22, "budget": { "value": 2188850.66, "cell": "D22" }, "generalFund": { "value": 1654310.05, "cell": "E22" }, "sef": { "value": 0, "cell": "F22" }, "total": { "value": 1654310.05, "cell": "G22" } }, { "key": "extraordinary-receipts", "label": "Extraordinary Receipt/Grants/Donations/Aids", "sourceLabel": "Extraordinary Receipt/Grants/Donations/Aids", "kind": "income", "level": 2, "row": 23, "budget": { "value": 0, "cell": "D23" }, "generalFund": { "value": 0, "cell": "E23" }, "sef": { "value": 0, "cell": "F23" }, "total": { "value": 0, "cell": "G23" } }, { "key": "total-current-operating-income", "label": "TOTAL CURRENT OPERATING INCOME", "sourceLabel": "TOTAL CURRENT OPERATING INCOME", "kind": "income", "level": 0, "row": 24, "budget": { "value": 298500000, "cell": "D24" }, "generalFund": { "value": 246471267.36, "cell": "E24" }, "sef": { "value": 13632776.72, "cell": "F24" }, "total": { "value": 260104044.08, "cell": "G24" } }, { "key": "general-public-services", "label": "General Public Services", "sourceLabel": "General Public Services", "kind": "expenditure", "level": 2, "row": 29, "budget": { "value": 164105016.47, "cell": "D29" }, "generalFund": { "value": 85964465.09, "cell": "E29" }, "sef": { "value": 0, "cell": "F29" }, "total": { "value": 85964465.09, "cell": "G29" } }, { "key": "education-culture-sports", "label": "Education, Culture & Sports/Manpower Development", "sourceLabel": "Education, Culture & Sports/Manpower Development", "kind": "expenditure", "level": 2, "row": 30, "budget": { "value": 9889546.45, "cell": "D30" }, "generalFund": { "value": 0, "cell": "E30" }, "sef": { "value": 6042754.55, "cell": "F30" }, "total": { "value": 6042754.55, "cell": "G30" } }, { "key": "health-nutrition-population", "label": "Health, Nutrition & Population Control", "sourceLabel": "Health, Nutrition & Population Control", "kind": "expenditure", "level": 2, "row": 31, "budget": { "value": 21911281.91, "cell": "D31" }, "generalFund": { "value": 13438127.68, "cell": "E31" }, "sef": { "value": 0, "cell": "F31" }, "total": { "value": 13438127.68, "cell": "G31" } }, { "key": "labor-and-employment", "label": "Labor and Employment", "sourceLabel": "Labor and Employment", "kind": "expenditure", "level": 2, "row": 32, "budget": { "value": 0, "cell": "D32" }, "generalFund": { "value": 0, "cell": "E32" }, "sef": { "value": 0, "cell": "F32" }, "total": { "value": 0, "cell": "G32" } }, { "key": "housing-community-development", "label": "Housing and Community Development", "sourceLabel": "Housing and Community Development", "kind": "expenditure", "level": 2, "row": 33, "budget": { "value": 0, "cell": "D33" }, "generalFund": { "value": 0, "cell": "E33" }, "sef": { "value": 0, "cell": "F33" }, "total": { "value": 0, "cell": "G33" } }, { "key": "social-services-welfare", "label": "Social Services and Social Welfare", "sourceLabel": "Social Services and Social Welfare", "kind": "expenditure", "level": 2, "row": 34, "budget": { "value": 26060673.41, "cell": "D34" }, "generalFund": { "value": 15144103.66, "cell": "E34" }, "sef": { "value": 0, "cell": "F34" }, "total": { "value": 15144103.66, "cell": "G34" } }, { "key": "economic-services", "label": "Economic Services", "sourceLabel": "Economic Services", "kind": "expenditure", "level": 2, "row": 35, "budget": { "value": 47550382.59, "cell": "D35" }, "generalFund": { "value": 26484197.72, "cell": "E35" }, "sef": { "value": 0, "cell": "F35" }, "total": { "value": 26484197.72, "cell": "G35" } }, { "key": "debt-service-interest", "label": "Debt Service (FE) (Interest Expense & Other Charges)", "sourceLabel": "Debt Service (FE) (Interest Expense & Other Charges)", "kind": "expenditure", "level": 2, "row": 36, "budget": { "value": 3221509.42, "cell": "D36" }, "generalFund": { "value": 2185311.68, "cell": "E36" }, "sef": { "value": 0, "cell": "F36" }, "total": { "value": 2185311.68, "cell": "G36" } }, { "key": "total-current-operating-expenditures", "label": "TOTAL CURRENT OPERATING EXPENDITURES", "sourceLabel": "TOTAL CURRENT OPERATING EXPENDITURES", "kind": "expenditure", "level": 0, "row": 37, "budget": { "value": 272738410.25, "cell": "D37" }, "generalFund": { "value": 143216205.83, "cell": "E37" }, "sef": { "value": 6042754.55, "cell": "F37" }, "total": { "value": 149258960.38, "cell": "G37" } }, { "key": "net-operating-income", "label": "NET OPERATING INCOME (LOSS) FROM CURRENT OPERATIONS", "sourceLabel": "NET OPERATING INCOME (LOSS) FROM CURRENT OPERATIONS", "kind": "derived", "level": 0, "row": 38, "budget": { "value": 61354702.84, "cell": "D38" }, "generalFund": { "value": 103255061.53, "cell": "E38" }, "sef": { "value": 7590022.17, "cell": "F38" }, "total": { "value": 110845083.7, "cell": "G38" } }, { "key": "total-available-for-operating-expenditures", "label": "TOTAL AVAILABLE FOR CURRENT OPERATING EXPENDITURES", "sourceLabel": "TOTAL AVAILABLE FOR CURRENT OPERATING EXPENDITURES", "kind": "derived", "level": 0, "row": 27, "budget": { "value": 334093113.09, "cell": "D27" }, "generalFund": { "value": 246471267.36, "cell": "E27" }, "sef": { "value": 13632776.72, "cell": "F27" }, "total": { "value": 260104044.08, "cell": "G27" } }, { "key": "capital-investment-expenditures", "label": "CAPITAL/INVESTMENT EXPENDITURES", "sourceLabel": "CAPITAL/INVESTMENT EXPENDITURES", "kind": "expenditure", "level": 1, "row": 52, "budget": { "value": 77431501.58, "cell": "D52" }, "generalFund": { "value": 40934780, "cell": "E52" }, "sef": { "value": 7647059.18, "cell": "F52" }, "total": { "value": 48581839.18, "cell": "G52" } }, { "key": "debt-service-principal", "label": "DEBT SERVICE (Principal Cost)", "sourceLabel": "DEBT SERVICE (Principal Cost)", "kind": "expenditure", "level": 1, "row": 56, "budget": { "value": 11785220.4, "cell": "D56" }, "generalFund": { "value": 8838915.3, "cell": "E56" }, "sef": { "value": 0, "cell": "F56" }, "total": { "value": 8838915.3, "cell": "G56" } }, { "key": "total-non-operating-expenditures", "label": "TOTAL NON-OPERATING EXPENDITURES", "sourceLabel": "TOTAL NON-OPERATING EXPENDITURES", "kind": "expenditure", "level": 0, "row": 60, "budget": { "value": 89216721.98, "cell": "D60" }, "generalFund": { "value": 49773695.3, "cell": "E60" }, "sef": { "value": 7647059.18, "cell": "F60" }, "total": { "value": 57420754.48, "cell": "G60" } }, { "key": "cash-balance-beginning", "label": "ADD: CASH BALANCE, BEGINNING", "sourceLabel": "ADD: CASH BALANCE, BEGINNING", "kind": "balance", "level": 0, "row": 62, "budget": { "value": 99700402.76, "cell": "D62" }, "generalFund": { "value": 89170735.07, "cell": "E62" }, "sef": { "value": 10529667.69, "cell": "F62" }, "total": { "value": 99700402.76, "cell": "G62" } }, { "key": "cash-balance-end", "label": "FUND/CASH BALANCE, END", "sourceLabel": "FUND/CASH BALANCE, END", "kind": "balance", "level": 0, "row": 67, "budget": { "value": 74636430.62, "cell": "D67" }, "generalFund": { "value": 133067824.55, "cell": "E67" }, "sef": { "value": 9690389.86, "cell": "F67" }, "total": { "value": 142758214.41, "cell": "G67" } } ], "unmatchedLabels": [], "checks": [ { "id": "fund-split:local-sources", "kind": "fund-split", "expected": 97972932.94, "actual": 97972932.94, "delta": 0, "passed": true }, { "id": "fund-split:tax-revenue", "kind": "fund-split", "expected": 47452453.32, "actual": 47452453.32, "delta": 0, "passed": true }, { "id": "fund-split:real-property-tax", "kind": "fund-split", "expected": 25686498.13, "actual": 25686498.13, "delta": 0, "passed": true }, { "id": "fund-split:tax-on-business", "kind": "fund-split", "expected": 18402322.45, "actual": 18402322.45, "delta": 0, "passed": true }, { "id": "fund-split:other-taxes", "kind": "fund-split", "expected": 3363632.74, "actual": 3363632.74, "delta": 0, "passed": true }, { "id": "fund-split:non-tax-revenue", "kind": "fund-split", "expected": 50520479.62, "actual": 50520479.62, "delta": 0, "passed": true }, { "id": "fund-split:regulatory-fees", "kind": "fund-split", "expected": 14472672.27, "actual": 14472672.27, "delta": 0, "passed": true }, { "id": "fund-split:service-user-charges", "kind": "fund-split", "expected": 27609347.84, "actual": 27609347.84, "delta": 0, "passed": true }, { "id": "fund-split:economic-enterprises", "kind": "fund-split", "expected": 7698337.5, "actual": 7698337.5, "delta": 0, "passed": true }, { "id": "fund-split:other-receipts", "kind": "fund-split", "expected": 740122.01, "actual": 740122.01, "delta": 0, "passed": true }, { "id": "fund-split:external-sources", "kind": "fund-split", "expected": 162131111.14, "actual": 162131111.14, "delta": 0, "passed": true }, { "id": "fund-split:national-tax-allotment", "kind": "fund-split", "expected": 159470491.5, "actual": 159470491.5, "delta": 0, "passed": true }, { "id": "fund-split:other-national-shares", "kind": "fund-split", "expected": 1006309.59, "actual": 1006309.59, "delta": 0, "passed": true }, { "id": "fund-split:inter-local-transfers", "kind": "fund-split", "expected": 1654310.05, "actual": 1654310.05, "delta": 0, "passed": true }, { "id": "fund-split:extraordinary-receipts", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:total-current-operating-income", "kind": "fund-split", "expected": 260104044.08, "actual": 260104044.08, "delta": 0, "passed": true }, { "id": "fund-split:general-public-services", "kind": "fund-split", "expected": 85964465.09, "actual": 85964465.09, "delta": 0, "passed": true }, { "id": "fund-split:education-culture-sports", "kind": "fund-split", "expected": 6042754.55, "actual": 6042754.55, "delta": 0, "passed": true }, { "id": "fund-split:health-nutrition-population", "kind": "fund-split", "expected": 13438127.68, "actual": 13438127.68, "delta": 0, "passed": true }, { "id": "fund-split:labor-and-employment", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:housing-community-development", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:social-services-welfare", "kind": "fund-split", "expected": 15144103.66, "actual": 15144103.66, "delta": 0, "passed": true }, { "id": "fund-split:economic-services", "kind": "fund-split", "expected": 26484197.72, "actual": 26484197.72, "delta": 0, "passed": true }, { "id": "fund-split:debt-service-interest", "kind": "fund-split", "expected": 2185311.68, "actual": 2185311.68, "delta": 0, "passed": true }, { "id": "fund-split:total-current-operating-expenditures", "kind": "fund-split", "expected": 149258960.38, "actual": 149258960.38, "delta": 0, "passed": true }, { "id": "fund-split:net-operating-income", "kind": "fund-split", "expected": 110845083.7, "actual": 110845083.7, "delta": 0, "passed": true }, { "id": "fund-split:total-available-for-operating-expenditures", "kind": "fund-split", "expected": 260104044.08, "actual": 260104044.08, "delta": 0, "passed": true }, { "id": "fund-split:capital-investment-expenditures", "kind": "fund-split", "expected": 48581839.18, "actual": 48581839.18, "delta": 0, "passed": true }, { "id": "fund-split:debt-service-principal", "kind": "fund-split", "expected": 8838915.3, "actual": 8838915.3, "delta": 0, "passed": true }, { "id": "fund-split:total-non-operating-expenditures", "kind": "fund-split", "expected": 57420754.48, "actual": 57420754.48, "delta": 0, "passed": true }, { "id": "fund-split:cash-balance-beginning", "kind": "fund-split", "expected": 99700402.76, "actual": 99700402.76, "delta": 0, "passed": true }, { "id": "fund-split:cash-balance-end", "kind": "fund-split", "expected": 142758214.41, "actual": 142758214.41, "delta": 0, "passed": true }, { "id": "local-sources-split:budget", "kind": "subtotal", "expected": 81738937.34, "actual": 81738937.34, "delta": 0, "passed": true }, { "id": "local-sources-split:generalFund", "kind": "subtotal", "expected": 84340156.22, "actual": 84340156.22, "delta": 0, "passed": true }, { "id": "local-sources-split:sef", "kind": "subtotal", "expected": 13632776.72, "actual": 13632776.72, "delta": 0, "passed": true }, { "id": "local-sources-split:total", "kind": "subtotal", "expected": 97972932.94, "actual": 97972932.94, "delta": 0, "passed": true }, { "id": "tax-revenue-split:budget", "kind": "subtotal", "expected": 38751000, "actual": 38751000, "delta": 0, "passed": true }, { "id": "tax-revenue-split:generalFund", "kind": "subtotal", "expected": 33819676.6, "actual": 33819676.6, "delta": 0, "passed": true }, { "id": "tax-revenue-split:sef", "kind": "subtotal", "expected": 13632776.72, "actual": 13632776.72, "delta": 0, "passed": true }, { "id": "tax-revenue-split:total", "kind": "subtotal", "expected": 47452453.32, "actual": 47452453.32, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:budget", "kind": "subtotal", "expected": 42987937.34, "actual": 42987937.34, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:generalFund", "kind": "subtotal", "expected": 50520479.62, "actual": 50520479.62, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:sef", "kind": "subtotal", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:total", "kind": "subtotal", "expected": 50520479.62, "actual": 50520479.62, "delta": 0, "passed": true }, { "id": "external-sources-split:budget", "kind": "subtotal", "expected": 216761062.66, "actual": 216761062.66, "delta": 0, "passed": true }, { "id": "external-sources-split:generalFund", "kind": "subtotal", "expected": 162131111.14, "actual": 162131111.14, "delta": 0, "passed": true }, { "id": "external-sources-split:sef", "kind": "subtotal", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "external-sources-split:total", "kind": "subtotal", "expected": 162131111.14, "actual": 162131111.14, "delta": 0, "passed": true }, { "id": "total-income-split:budget", "kind": "subtotal", "expected": 298500000, "actual": 298500000, "delta": 0, "passed": true }, { "id": "total-income-split:generalFund", "kind": "subtotal", "expected": 246471267.36, "actual": 246471267.36, "delta": 0, "passed": true }, { "id": "total-income-split:sef", "kind": "subtotal", "expected": 13632776.72, "actual": 13632776.72, "delta": 0, "passed": true }, { "id": "total-income-split:total", "kind": "subtotal", "expected": 260104044.08, "actual": 260104044.08, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:budget", "kind": "subtotal", "expected": 272738410.25, "actual": 272738410.25, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:generalFund", "kind": "subtotal", "expected": 143216205.83, "actual": 143216205.83, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:sef", "kind": "subtotal", "expected": 6042754.55, "actual": 6042754.55, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:total", "kind": "subtotal", "expected": 149258960.38, "actual": 149258960.38, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:budget", "kind": "subtotal", "expected": 89216721.98, "actual": 89216721.98, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:generalFund", "kind": "subtotal", "expected": 49773695.3, "actual": 49773695.3, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:sef", "kind": "subtotal", "expected": 7647059.18, "actual": 7647059.18, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:total", "kind": "subtotal", "expected": 57420754.48, "actual": 57420754.48, "delta": 0, "passed": true } ], "reconciliation": { "total": 60, "passed": 60, "failed": 0, "failures": [] }, "verification": "verified" }, { "ok": true, "filingId": "fdp-2024-q2-statement-of-receipts-and-expenditures", "fdppId": 104802, "documentPeriod": { "year": 2024, "quarter": 2 }, "sheet": "Form 3 - SRE", "formReference": "FDP Form 3 (BLGF MC 023-2019 Annex A)", "header": { "region": "REGION IV-A - CALABARZON", "province": "BATANGAS", "lgu": "CALATAGAN", "calendarYear": 2024, "quarter": 2 }, "columns": { "budget": "D", "generalFund": "E", "sef": "F", "total": "G" }, "items": [ { "key": "local-sources", "label": "LOCAL SOURCES", "sourceLabel": "LOCAL SOURCES", "kind": "income", "level": 1, "row": 9, "budget": { "value": 81738937.34, "cell": "D9" }, "generalFund": { "value": 65523055.35, "cell": "E9" }, "sef": { "value": 12219240.86, "cell": "F9" }, "total": { "value": 77742296.21, "cell": "G9" } }, { "key": "tax-revenue", "label": "TAX REVENUE", "sourceLabel": "TAX REVENUE", "kind": "income", "level": 2, "row": 10, "budget": { "value": 38751000, "cell": "D10" }, "generalFund": { "value": 31752482.76, "cell": "E10" }, "sef": { "value": 12219240.86, "cell": "F10" }, "total": { "value": 43971723.62, "cell": "G10" } }, { "key": "real-property-tax", "label": "Real Property Tax", "sourceLabel": "Real Property Tax", "kind": "income", "level": 3, "row": 11, "budget": { "value": 19000000, "cell": "D11" }, "generalFund": { "value": 10922892.72, "cell": "E11" }, "sef": { "value": 12219240.86, "cell": "F11" }, "total": { "value": 23142133.58, "cell": "G11" } }, { "key": "tax-on-business", "label": "Tax on Business", "sourceLabel": "Tax on Business", "kind": "income", "level": 3, "row": 12, "budget": { "value": 16500000, "cell": "D12" }, "generalFund": { "value": 18311664.11, "cell": "E12" }, "sef": { "value": 0, "cell": "F12" }, "total": { "value": 18311664.11, "cell": "G12" } }, { "key": "other-taxes", "label": "Other Taxes", "sourceLabel": "Other Taxes", "kind": "income", "level": 3, "row": 13, "budget": { "value": 3251000, "cell": "D13" }, "generalFund": { "value": 2517925.93, "cell": "E13" }, "sef": { "value": 0, "cell": "F13" }, "total": { "value": 2517925.93, "cell": "G13" } }, { "key": "non-tax-revenue", "label": "NON TAX REVENUE", "sourceLabel": "NON TAX REVENUE", "kind": "income", "level": 2, "row": 14, "budget": { "value": 42987937.34, "cell": "D14" }, "generalFund": { "value": 33770572.59, "cell": "E14" }, "sef": { "value": 0, "cell": "F14" }, "total": { "value": 33770572.59, "cell": "G14" } }, { "key": "regulatory-fees", "label": "Regulatory Fees permits and Licenses", "sourceLabel": "Regulatory Fees permits and Licenses", "kind": "income", "level": 3, "row": 15, "budget": { "value": 9835500, "cell": "D15" }, "generalFund": { "value": 9242180, "cell": "E15" }, "sef": { "value": 0, "cell": "F15" }, "total": { "value": 9242180, "cell": "G15" } }, { "key": "service-user-charges", "label": "Sevice/User Charges (Service Income)", "sourceLabel": "Sevice/User Charges (Service Income)", "kind": "income", "level": 3, "row": 16, "budget": { "value": 23702437.34, "cell": "D16" }, "generalFund": { "value": 18377224.75, "cell": "E16" }, "sef": { "value": 0, "cell": "F16" }, "total": { "value": 18377224.75, "cell": "G16" } }, { "key": "economic-enterprises", "label": "Receipts from Economic Enterprises (Business Income)", "sourceLabel": "Receipts from Economic Enterprises (Business Income)", "kind": "income", "level": 3, "row": 17, "budget": { "value": 8500000, "cell": "D17" }, "generalFund": { "value": 5658693.5, "cell": "E17" }, "sef": { "value": 0, "cell": "F17" }, "total": { "value": 5658693.5, "cell": "G17" } }, { "key": "other-receipts", "label": "Other Receipts (Other General Income)", "sourceLabel": "Other Receipts (Other General Income)", "kind": "income", "level": 3, "row": 18, "budget": { "value": 950000, "cell": "D18" }, "generalFund": { "value": 492474.34, "cell": "E18" }, "sef": { "value": 0, "cell": "F18" }, "total": { "value": 492474.34, "cell": "G18" } }, { "key": "external-sources", "label": "EXTERNAL SOURCES", "sourceLabel": "EXTERNAL SOURCES", "kind": "income", "level": 1, "row": 19, "budget": { "value": 216761062.66, "cell": "D19" }, "generalFund": { "value": 107480575.8, "cell": "E19" }, "sef": { "value": 0, "cell": "F19" }, "total": { "value": 107480575.8, "cell": "G19" } }, { "key": "national-tax-allotment", "label": "National Tax Allotment", "sourceLabel": "Internal Revenue Allotment", "kind": "income", "level": 2, "row": 20, "budget": { "value": 212572212, "cell": "D20" }, "generalFund": { "value": 106313661, "cell": "E20" }, "sef": { "value": 0, "cell": "F20" }, "total": { "value": 106313661, "cell": "G20" } }, { "key": "other-national-shares", "label": "Other Shares from National Tax Collections", "sourceLabel": "Other Shares from National Tax Collections", "kind": "income", "level": 2, "row": 21, "budget": { "value": 2000000, "cell": "D21" }, "generalFund": { "value": 56621.46, "cell": "E21" }, "sef": { "value": 0, "cell": "F21" }, "total": { "value": 56621.46, "cell": "G21" } }, { "key": "inter-local-transfers", "label": "Inter-Local Transfers", "sourceLabel": "Inter-Local Transfers", "kind": "income", "level": 2, "row": 22, "budget": { "value": 2188850.66, "cell": "D22" }, "generalFund": { "value": 1110293.34, "cell": "E22" }, "sef": { "value": 0, "cell": "F22" }, "total": { "value": 1110293.34, "cell": "G22" } }, { "key": "extraordinary-receipts", "label": "Extraordinary Receipt/Grants/Donations/Aids", "sourceLabel": "Extraordinary Receipt/Grants/Donations/Aids", "kind": "income", "level": 2, "row": 23, "budget": { "value": 0, "cell": "D23" }, "generalFund": { "value": 0, "cell": "E23" }, "sef": { "value": 0, "cell": "F23" }, "total": { "value": 0, "cell": "G23" } }, { "key": "total-current-operating-income", "label": "TOTAL CURRENT OPERATING INCOME", "sourceLabel": "TOTAL CURRENT OPERATING INCOME", "kind": "income", "level": 0, "row": 24, "budget": { "value": 298500000, "cell": "D24" }, "generalFund": { "value": 173003631.15, "cell": "E24" }, "sef": { "value": 12219240.86, "cell": "F24" }, "total": { "value": 185222872.01, "cell": "G24" } }, { "key": "general-public-services", "label": "General Public Services", "sourceLabel": "General Pubic Services", "kind": "expenditure", "level": 2, "row": 29, "budget": { "value": 164105016.47, "cell": "D29" }, "generalFund": { "value": 55913365.54, "cell": "E29" }, "sef": { "value": 0, "cell": "F29" }, "total": { "value": 55913365.54, "cell": "G29" } }, { "key": "education-culture-sports", "label": "Education, Culture & Sports/Manpower Development", "sourceLabel": "Education, Culture & Sports/Manpower Development", "kind": "expenditure", "level": 2, "row": 30, "budget": { "value": 9889546.45, "cell": "D30" }, "generalFund": { "value": 0, "cell": "E30" }, "sef": { "value": 3233845.19, "cell": "F30" }, "total": { "value": 3233845.19, "cell": "G30" } }, { "key": "health-nutrition-population", "label": "Health, Nutrition & Population Control", "sourceLabel": "Health, Nutrition & Population Control", "kind": "expenditure", "level": 2, "row": 31, "budget": { "value": 21911281.91, "cell": "D31" }, "generalFund": { "value": 8804018.01, "cell": "E31" }, "sef": { "value": 0, "cell": "F31" }, "total": { "value": 8804018.01, "cell": "G31" } }, { "key": "labor-and-employment", "label": "Labor and Employment", "sourceLabel": "Labor and Employment", "kind": "expenditure", "level": 2, "row": 32, "budget": { "value": 0, "cell": "D32" }, "generalFund": { "value": 0, "cell": "E32" }, "sef": { "value": 0, "cell": "F32" }, "total": { "value": 0, "cell": "G32" } }, { "key": "housing-community-development", "label": "Housing and Community Development", "sourceLabel": "Housing and Community Development", "kind": "expenditure", "level": 2, "row": 33, "budget": { "value": 0, "cell": "D33" }, "generalFund": { "value": 0, "cell": "E33" }, "sef": { "value": 0, "cell": "F33" }, "total": { "value": 0, "cell": "G33" } }, { "key": "social-services-welfare", "label": "Social Services and Social Welfare", "sourceLabel": "Scial Services and Social Welfare", "kind": "expenditure", "level": 2, "row": 34, "budget": { "value": 26060673.41, "cell": "D34" }, "generalFund": { "value": 9827625.51, "cell": "E34" }, "sef": { "value": 0, "cell": "F34" }, "total": { "value": 9827625.51, "cell": "G34" } }, { "key": "economic-services", "label": "Economic Services", "sourceLabel": "Economic Services", "kind": "expenditure", "level": 2, "row": 35, "budget": { "value": 47550382.59, "cell": "D35" }, "generalFund": { "value": 16392972.8, "cell": "E35" }, "sef": { "value": 0, "cell": "F35" }, "total": { "value": 16392972.8, "cell": "G35" } }, { "key": "debt-service-interest", "label": "Debt Service (FE) (Interest Expense & Other Charges)", "sourceLabel": "Debt Service (FE) (Interest Expense & Other Charges)", "kind": "expenditure", "level": 2, "row": 36, "budget": { "value": 3221509.42, "cell": "D36" }, "generalFund": { "value": 1494617.5, "cell": "E36" }, "sef": { "value": 0, "cell": "F36" }, "total": { "value": 1494617.5, "cell": "G36" } }, { "key": "total-current-operating-expenditures", "label": "TOTAL CURRENT OPERATING EXPENDITURES", "sourceLabel": "TOTAL CURRENT OPERATING EXPENDITURES", "kind": "expenditure", "level": 0, "row": 37, "budget": { "value": 272738410.25, "cell": "D37" }, "generalFund": { "value": 92432599.36, "cell": "E37" }, "sef": { "value": 3233845.19, "cell": "F37" }, "total": { "value": 95666444.55, "cell": "G37" } }, { "key": "net-operating-income", "label": "NET OPERATING INCOME (LOSS) FROM CURRENT OPERATIONS", "sourceLabel": "NET OPERATING INCOME (LOSS) FROM CURRENT OPERATIONS", "kind": "derived", "level": 0, "row": 38, "budget": { "value": 61354702.75, "cell": "D38" }, "generalFund": { "value": 80571031.79, "cell": "E38" }, "sef": { "value": 8985395.67, "cell": "F38" }, "total": { "value": 89556427.46, "cell": "G38" } }, { "key": "total-available-for-operating-expenditures", "label": "TOTAL AVAILABLE FOR CURRENT OPERATING EXPENDITURES", "sourceLabel": "TOTAL AVAILABLE FOR CURRENT OPERATING EXPENDITURES", "kind": "derived", "level": 0, "row": 27, "budget": { "value": 334093113, "cell": "D27" }, "generalFund": { "value": 173003631.15, "cell": "E27" }, "sef": { "value": 12219240.86, "cell": "F27" }, "total": { "value": 185222872.01, "cell": "G27" } }, { "key": "capital-investment-expenditures", "label": "CAPITAL/INVESTMENT EXPENDITURES", "sourceLabel": "CAPITAL/INVESTMENT EXPENDITURES", "kind": "expenditure", "level": 1, "row": 52, "budget": { "value": 77431501.58, "cell": "D52" }, "generalFund": { "value": 22054540, "cell": "E52" }, "sef": { "value": 802350, "cell": "F52" }, "total": { "value": 22856890, "cell": "G52" } }, { "key": "debt-service-principal", "label": "DEBT SERVICE (Principal Cost)", "sourceLabel": "DEBT SERVICE (Principal Cost)", "kind": "expenditure", "level": 1, "row": 56, "budget": { "value": 11785220.4, "cell": "D56" }, "generalFund": { "value": 5892610.2, "cell": "E56" }, "sef": { "value": 0, "cell": "F56" }, "total": { "value": 5892610.2, "cell": "G56" } }, { "key": "total-non-operating-expenditures", "label": "TOTAL NON-OPERATING EXPENDITURES", "sourceLabel": "TOTAL NON-OPERATING EXPENDITIRES", "kind": "expenditure", "level": 0, "row": 60, "budget": { "value": 89216721.98, "cell": "D60" }, "generalFund": { "value": 27947150.2, "cell": "E60" }, "sef": { "value": 802350, "cell": "F60" }, "total": { "value": 28749500.2, "cell": "G60" } }, { "key": "cash-balance-beginning", "label": "ADD: CASH BALANCE, BEGINNING", "sourceLabel": "ADD: CASH BALANCE, BEGINNING", "kind": "balance", "level": 0, "row": 62, "budget": { "value": 99700402.76, "cell": "D62" }, "generalFund": { "value": 89170735.07, "cell": "E62" }, "sef": { "value": 10529667.69, "cell": "F62" }, "total": { "value": 99700402.76, "cell": "G62" } }, { "key": "cash-balance-end", "label": "FUND/CASH BALANCE, END", "sourceLabel": "FUND/CASH BALANCE, END", "kind": "balance", "level": 0, "row": 67, "budget": { "value": 74637430.62, "cell": "D67" }, "generalFund": { "value": 132981515.91, "cell": "E67" }, "sef": { "value": 18657413.36, "cell": "F67" }, "total": { "value": 151638929.27, "cell": "G67" } } ], "unmatchedLabels": [], "checks": [ { "id": "fund-split:local-sources", "kind": "fund-split", "expected": 77742296.21, "actual": 77742296.21, "delta": 0, "passed": true }, { "id": "fund-split:tax-revenue", "kind": "fund-split", "expected": 43971723.62, "actual": 43971723.62, "delta": 0, "passed": true }, { "id": "fund-split:real-property-tax", "kind": "fund-split", "expected": 23142133.58, "actual": 23142133.58, "delta": 0, "passed": true }, { "id": "fund-split:tax-on-business", "kind": "fund-split", "expected": 18311664.11, "actual": 18311664.11, "delta": 0, "passed": true }, { "id": "fund-split:other-taxes", "kind": "fund-split", "expected": 2517925.93, "actual": 2517925.93, "delta": 0, "passed": true }, { "id": "fund-split:non-tax-revenue", "kind": "fund-split", "expected": 33770572.59, "actual": 33770572.59, "delta": 0, "passed": true }, { "id": "fund-split:regulatory-fees", "kind": "fund-split", "expected": 9242180, "actual": 9242180, "delta": 0, "passed": true }, { "id": "fund-split:service-user-charges", "kind": "fund-split", "expected": 18377224.75, "actual": 18377224.75, "delta": 0, "passed": true }, { "id": "fund-split:economic-enterprises", "kind": "fund-split", "expected": 5658693.5, "actual": 5658693.5, "delta": 0, "passed": true }, { "id": "fund-split:other-receipts", "kind": "fund-split", "expected": 492474.34, "actual": 492474.34, "delta": 0, "passed": true }, { "id": "fund-split:external-sources", "kind": "fund-split", "expected": 107480575.8, "actual": 107480575.8, "delta": 0, "passed": true }, { "id": "fund-split:national-tax-allotment", "kind": "fund-split", "expected": 106313661, "actual": 106313661, "delta": 0, "passed": true }, { "id": "fund-split:other-national-shares", "kind": "fund-split", "expected": 56621.46, "actual": 56621.46, "delta": 0, "passed": true }, { "id": "fund-split:inter-local-transfers", "kind": "fund-split", "expected": 1110293.34, "actual": 1110293.34, "delta": 0, "passed": true }, { "id": "fund-split:extraordinary-receipts", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:total-current-operating-income", "kind": "fund-split", "expected": 185222872.01, "actual": 185222872.01, "delta": 0, "passed": true }, { "id": "fund-split:general-public-services", "kind": "fund-split", "expected": 55913365.54, "actual": 55913365.54, "delta": 0, "passed": true }, { "id": "fund-split:education-culture-sports", "kind": "fund-split", "expected": 3233845.19, "actual": 3233845.19, "delta": 0, "passed": true }, { "id": "fund-split:health-nutrition-population", "kind": "fund-split", "expected": 8804018.01, "actual": 8804018.01, "delta": 0, "passed": true }, { "id": "fund-split:labor-and-employment", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:housing-community-development", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:social-services-welfare", "kind": "fund-split", "expected": 9827625.51, "actual": 9827625.51, "delta": 0, "passed": true }, { "id": "fund-split:economic-services", "kind": "fund-split", "expected": 16392972.8, "actual": 16392972.8, "delta": 0, "passed": true }, { "id": "fund-split:debt-service-interest", "kind": "fund-split", "expected": 1494617.5, "actual": 1494617.5, "delta": 0, "passed": true }, { "id": "fund-split:total-current-operating-expenditures", "kind": "fund-split", "expected": 95666444.55, "actual": 95666444.55, "delta": 0, "passed": true }, { "id": "fund-split:net-operating-income", "kind": "fund-split", "expected": 89556427.46, "actual": 89556427.46, "delta": 0, "passed": true }, { "id": "fund-split:total-available-for-operating-expenditures", "kind": "fund-split", "expected": 185222872.01, "actual": 185222872.01, "delta": 0, "passed": true }, { "id": "fund-split:capital-investment-expenditures", "kind": "fund-split", "expected": 22856890, "actual": 22856890, "delta": 0, "passed": true }, { "id": "fund-split:debt-service-principal", "kind": "fund-split", "expected": 5892610.2, "actual": 5892610.2, "delta": 0, "passed": true }, { "id": "fund-split:total-non-operating-expenditures", "kind": "fund-split", "expected": 28749500.2, "actual": 28749500.2, "delta": 0, "passed": true }, { "id": "fund-split:cash-balance-beginning", "kind": "fund-split", "expected": 99700402.76, "actual": 99700402.76, "delta": 0, "passed": true }, { "id": "fund-split:cash-balance-end", "kind": "fund-split", "expected": 151638929.27, "actual": 151638929.27, "delta": 0, "passed": true }, { "id": "local-sources-split:budget", "kind": "subtotal", "expected": 81738937.34, "actual": 81738937.34, "delta": 0, "passed": true }, { "id": "local-sources-split:generalFund", "kind": "subtotal", "expected": 65523055.35, "actual": 65523055.35, "delta": 0, "passed": true }, { "id": "local-sources-split:sef", "kind": "subtotal", "expected": 12219240.86, "actual": 12219240.86, "delta": 0, "passed": true }, { "id": "local-sources-split:total", "kind": "subtotal", "expected": 77742296.21, "actual": 77742296.21, "delta": 0, "passed": true }, { "id": "tax-revenue-split:budget", "kind": "subtotal", "expected": 38751000, "actual": 38751000, "delta": 0, "passed": true }, { "id": "tax-revenue-split:generalFund", "kind": "subtotal", "expected": 31752482.76, "actual": 31752482.76, "delta": 0, "passed": true }, { "id": "tax-revenue-split:sef", "kind": "subtotal", "expected": 12219240.86, "actual": 12219240.86, "delta": 0, "passed": true }, { "id": "tax-revenue-split:total", "kind": "subtotal", "expected": 43971723.62, "actual": 43971723.62, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:budget", "kind": "subtotal", "expected": 42987937.34, "actual": 42987937.34, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:generalFund", "kind": "subtotal", "expected": 33770572.59, "actual": 33770572.59, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:sef", "kind": "subtotal", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:total", "kind": "subtotal", "expected": 33770572.59, "actual": 33770572.59, "delta": 0, "passed": true }, { "id": "external-sources-split:budget", "kind": "subtotal", "expected": 216761062.66, "actual": 216761062.66, "delta": 0, "passed": true }, { "id": "external-sources-split:generalFund", "kind": "subtotal", "expected": 107480575.8, "actual": 107480575.8, "delta": 0, "passed": true }, { "id": "external-sources-split:sef", "kind": "subtotal", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "external-sources-split:total", "kind": "subtotal", "expected": 107480575.8, "actual": 107480575.8, "delta": 0, "passed": true }, { "id": "total-income-split:budget", "kind": "subtotal", "expected": 298500000, "actual": 298500000, "delta": 0, "passed": true }, { "id": "total-income-split:generalFund", "kind": "subtotal", "expected": 173003631.15, "actual": 173003631.15, "delta": 0, "passed": true }, { "id": "total-income-split:sef", "kind": "subtotal", "expected": 12219240.86, "actual": 12219240.86, "delta": 0, "passed": true }, { "id": "total-income-split:total", "kind": "subtotal", "expected": 185222872.01, "actual": 185222872.01, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:budget", "kind": "subtotal", "expected": 272738410.25, "actual": 272738410.25, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:generalFund", "kind": "subtotal", "expected": 92432599.36, "actual": 92432599.36, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:sef", "kind": "subtotal", "expected": 3233845.19, "actual": 3233845.19, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:total", "kind": "subtotal", "expected": 95666444.55, "actual": 95666444.55, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:budget", "kind": "subtotal", "expected": 89216721.98, "actual": 89216721.98, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:generalFund", "kind": "subtotal", "expected": 27947150.2, "actual": 27947150.2, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:sef", "kind": "subtotal", "expected": 802350, "actual": 802350, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:total", "kind": "subtotal", "expected": 28749500.2, "actual": 28749500.2, "delta": 0, "passed": true } ], "reconciliation": { "total": 60, "passed": 60, "failed": 0, "failures": [] }, "verification": "verified" }, { "ok": true, "filingId": "fdp-2024-q1-statement-of-receipts-and-expenditures", "fdppId": 87989, "documentPeriod": { "year": 2024, "quarter": 1 }, "sheet": "Form 3 - SRE", "formReference": "FDP Form 3 (BLGF MC 023-2019 Annex A)", "header": { "region": "REGION IV-A - CALABARZON", "province": "BATANGAS", "lgu": "CALATAGAN", "calendarYear": 2024, "quarter": 1 }, "columns": { "budget": "D", "generalFund": "E", "sef": "F", "total": "G" }, "items": [ { "key": "local-sources", "label": "LOCAL SOURCES", "sourceLabel": "LOCAL SOURCES", "kind": "income", "level": 1, "row": 9, "budget": { "value": 81738937.34, "cell": "D9" }, "generalFund": { "value": 49921407.66, "cell": "E9" }, "sef": { "value": 10622763.04, "cell": "F9" }, "total": { "value": 60544170.7, "cell": "G9" } }, { "key": "tax-revenue", "label": "TAX REVENUE", "sourceLabel": "TAX REVENUE", "kind": "income", "level": 2, "row": 10, "budget": { "value": 38751000, "cell": "D10" }, "generalFund": { "value": 29116881.44, "cell": "E10" }, "sef": { "value": 10622763.04, "cell": "F10" }, "total": { "value": 39739644.48, "cell": "G10" } }, { "key": "real-property-tax", "label": "Real Property Tax", "sourceLabel": "Real Property Tax", "kind": "income", "level": 3, "row": 11, "budget": { "value": 19000000, "cell": "D11" }, "generalFund": { "value": 9645710.43, "cell": "E11" }, "sef": { "value": 10622763.04, "cell": "F11" }, "total": { "value": 20268473.47, "cell": "G11" } }, { "key": "tax-on-business", "label": "Tax on Business", "sourceLabel": "Tax on Business", "kind": "income", "level": 3, "row": 12, "budget": { "value": 16500000, "cell": "D12" }, "generalFund": { "value": 17927557.39, "cell": "E12" }, "sef": { "value": 0, "cell": "F12" }, "total": { "value": 17927557.39, "cell": "G12" } }, { "key": "other-taxes", "label": "Other Taxes", "sourceLabel": "Other Taxes", "kind": "income", "level": 3, "row": 13, "budget": { "value": 3251000, "cell": "D13" }, "generalFund": { "value": 1543613.62, "cell": "E13" }, "sef": { "value": 0, "cell": "F13" }, "total": { "value": 1543613.62, "cell": "G13" } }, { "key": "non-tax-revenue", "label": "NON TAX REVENUE", "sourceLabel": "NON TAX REVENUE", "kind": "income", "level": 2, "row": 14, "budget": { "value": 42987937.34, "cell": "D14" }, "generalFund": { "value": 20804526.22, "cell": "E14" }, "sef": { "value": 0, "cell": "F14" }, "total": { "value": 20804526.22, "cell": "G14" } }, { "key": "regulatory-fees", "label": "Regulatory Fees permits and Licenses", "sourceLabel": "Regulatory Fees permits and Licenses", "kind": "income", "level": 3, "row": 15, "budget": { "value": 9835500, "cell": "D15" }, "generalFund": { "value": 5901487.22, "cell": "E15" }, "sef": { "value": 0, "cell": "F15" }, "total": { "value": 5901487.22, "cell": "G15" } }, { "key": "service-user-charges", "label": "Sevice/User Charges (Service Income)", "sourceLabel": "Sevice/User Charges (Service Income)", "kind": "income", "level": 3, "row": 16, "budget": { "value": 23702437.34, "cell": "D16" }, "generalFund": { "value": 11294240, "cell": "E16" }, "sef": { "value": 0, "cell": "F16" }, "total": { "value": 11294240, "cell": "G16" } }, { "key": "economic-enterprises", "label": "Receipts from Economic Enterprises (Business Income)", "sourceLabel": "Receipts from Economic Enterprises (Business Income)", "kind": "income", "level": 3, "row": 17, "budget": { "value": 8500000, "cell": "D17" }, "generalFund": { "value": 3278023, "cell": "E17" }, "sef": { "value": 0, "cell": "F17" }, "total": { "value": 3278023, "cell": "G17" } }, { "key": "other-receipts", "label": "Other Receipts (Other General Income)", "sourceLabel": "Other Receipts (Other General Income)", "kind": "income", "level": 3, "row": 18, "budget": { "value": 950000, "cell": "D18" }, "generalFund": { "value": 330776, "cell": "E18" }, "sef": { "value": 0, "cell": "F18" }, "total": { "value": 330776, "cell": "G18" } }, { "key": "external-sources", "label": "EXTERNAL SOURCES", "sourceLabel": "EXTERNAL SOURCES", "kind": "income", "level": 1, "row": 19, "budget": { "value": 216761062.66, "cell": "D19" }, "generalFund": { "value": 53213451.96, "cell": "E19" }, "sef": { "value": 0, "cell": "F19" }, "total": { "value": 53213451.96, "cell": "G19" } }, { "key": "national-tax-allotment", "label": "National Tax Allotment", "sourceLabel": "Internal Revenue Allotment", "kind": "income", "level": 2, "row": 20, "budget": { "value": 212572212, "cell": "D20" }, "generalFund": { "value": 53156830.5, "cell": "E20" }, "sef": { "value": 0, "cell": "F20" }, "total": { "value": 53156830.5, "cell": "G20" } }, { "key": "other-national-shares", "label": "Other Shares from National Tax Collections", "sourceLabel": "Other Shares from National Tax Collections", "kind": "income", "level": 2, "row": 21, "budget": { "value": 2000000, "cell": "D21" }, "generalFund": { "value": 56621.46, "cell": "E21" }, "sef": { "value": 0, "cell": "F21" }, "total": { "value": 56621.46, "cell": "G21" } }, { "key": "inter-local-transfers", "label": "Inter-Local Transfers", "sourceLabel": "Inter-Local Transfers", "kind": "income", "level": 2, "row": 22, "budget": { "value": 2188850.66, "cell": "D22" }, "generalFund": { "value": 0, "cell": "E22" }, "sef": { "value": 0, "cell": "F22" }, "total": { "value": 0, "cell": "G22" } }, { "key": "extraordinary-receipts", "label": "Extraordinary Receipt/Grants/Donations/Aids", "sourceLabel": "Extraordinary Receipt/Grants/Donations/Aids", "kind": "income", "level": 2, "row": 23, "budget": { "value": 0, "cell": "D23" }, "generalFund": { "value": 0, "cell": "E23" }, "sef": { "value": 0, "cell": "F23" }, "total": { "value": 0, "cell": "G23" } }, { "key": "total-current-operating-income", "label": "TOTAL CURRENT OPERATING INCOME", "sourceLabel": "TOTAL CURRENT OPERATING INCOE", "kind": "income", "level": 0, "row": 24, "budget": { "value": 298500000, "cell": "D24" }, "generalFund": { "value": 103134859.62, "cell": "E24" }, "sef": { "value": 10622763.04, "cell": "F24" }, "total": { "value": 113757622.66, "cell": "G24" } }, { "key": "general-public-services", "label": "General Public Services", "sourceLabel": "General Pubic Services", "kind": "expenditure", "level": 2, "row": 29, "budget": { "value": 164186616.47, "cell": "D29" }, "generalFund": { "value": 23412027.37, "cell": "E29" }, "sef": { "value": 0, "cell": "F29" }, "total": { "value": 23412027.37, "cell": "G29" } }, { "key": "education-culture-sports", "label": "Education, Culture & Sports/Manpower Development", "sourceLabel": "Education, Culture & Sports/Manpower Development", "kind": "expenditure", "level": 2, "row": 30, "budget": { "value": 8500000, "cell": "D30" }, "generalFund": { "value": 0, "cell": "E30" }, "sef": { "value": 1631701.85, "cell": "F30" }, "total": { "value": 1631701.85, "cell": "G30" } }, { "key": "health-nutrition-population", "label": "Health, Nutrition & Population Control", "sourceLabel": "Health, Nutrition & Population Control", "kind": "expenditure", "level": 2, "row": 31, "budget": { "value": 21890881.91, "cell": "D31" }, "generalFund": { "value": 3459052.65, "cell": "E31" }, "sef": { "value": 0, "cell": "F31" }, "total": { "value": 3459052.65, "cell": "G31" } }, { "key": "labor-and-employment", "label": "Labor and Employment", "sourceLabel": "Labor and Employment", "kind": "expenditure", "level": 2, "row": 32, "budget": { "value": 0, "cell": "D32" }, "generalFund": { "value": 0, "cell": "E32" }, "sef": { "value": 0, "cell": "F32" }, "total": { "value": 0, "cell": "G32" } }, { "key": "housing-community-development", "label": "Housing and Community Development", "sourceLabel": "Housing and Community Development", "kind": "expenditure", "level": 2, "row": 33, "budget": { "value": 0, "cell": "D33" }, "generalFund": { "value": 0, "cell": "E33" }, "sef": { "value": 0, "cell": "F33" }, "total": { "value": 0, "cell": "G33" } }, { "key": "social-services-welfare", "label": "Social Services and Social Welfare", "sourceLabel": "Scial Services and Social Welfare", "kind": "expenditure", "level": 2, "row": 34, "budget": { "value": 26040273.41, "cell": "D34" }, "generalFund": { "value": 3291741.12, "cell": "E34" }, "sef": { "value": 0, "cell": "F34" }, "total": { "value": 3291741.12, "cell": "G34" } }, { "key": "economic-services", "label": "Economic Services", "sourceLabel": "Economic Services", "kind": "expenditure", "level": 2, "row": 35, "budget": { "value": 43509582.59, "cell": "D35" }, "generalFund": { "value": 6229178.17, "cell": "E35" }, "sef": { "value": 0, "cell": "F35" }, "total": { "value": 6229178.17, "cell": "G35" } }, { "key": "debt-service-interest", "label": "Debt Service (FE) (Interest Expense & Other Charges)", "sourceLabel": "Debt Service (FE) (Interest Expense & Other Charges)", "kind": "expenditure", "level": 2, "row": 36, "budget": { "value": 3221509.42, "cell": "D36" }, "generalFund": { "value": 746024.38, "cell": "E36" }, "sef": { "value": 0, "cell": "F36" }, "total": { "value": 746024.38, "cell": "G36" } }, { "key": "total-current-operating-expenditures", "label": "TOTAL CURRENT OPERATING EXPENDITURES", "sourceLabel": "TOTAL CURRENT OPERATING EXPENDITURES", "kind": "expenditure", "level": 0, "row": 37, "budget": { "value": 267348863.8, "cell": "D37" }, "generalFund": { "value": 37138023.69, "cell": "E37" }, "sef": { "value": 1631701.85, "cell": "F37" }, "total": { "value": 38769725.54, "cell": "G37" } }, { "key": "net-operating-income", "label": "NET OPERATING INCOME (LOSS) FROM CURRENT OPERATIONS", "sourceLabel": "NET OPERATING INCOME (LOSS) FROM CURRENT OPERATIONS", "kind": "derived", "level": 0, "row": 38, "budget": { "value": 66744249.2, "cell": "D38" }, "generalFund": { "value": 65996835.93, "cell": "E38" }, "sef": { "value": 8991061.19, "cell": "F38" }, "total": { "value": 74987897.12, "cell": "G38" } }, { "key": "total-available-for-operating-expenditures", "label": "TOTAL AVAILABLE FOR CURRENT OPERATING EXPENDITURES", "sourceLabel": "TOTAL AVAILABLE FOR CURRENT OPERATING EXPENDITURES", "kind": "derived", "level": 0, "row": 27, "budget": { "value": 334093113, "cell": "D27" }, "generalFund": { "value": 103134859.62, "cell": "E27" }, "sef": { "value": 10622763.04, "cell": "F27" }, "total": { "value": 113757622.66, "cell": "G27" } }, { "key": "capital-investment-expenditures", "label": "CAPITAL/INVESTMENT EXPENDITURES", "sourceLabel": "CAPITAL/INVESTMENT EXPENDITURES", "kind": "expenditure", "level": 1, "row": 52, "budget": { "value": 97894613.44, "cell": "D52" }, "generalFund": { "value": 553245, "cell": "E52" }, "sef": { "value": 0, "cell": "F52" }, "total": { "value": 553245, "cell": "G52" } }, { "key": "debt-service-principal", "label": "DEBT SERVICE (Principal Cost)", "sourceLabel": "DEBT SERVICE (Principal Cost)", "kind": "expenditure", "level": 1, "row": 56, "budget": { "value": 11785220.4, "cell": "D56" }, "generalFund": { "value": 2946305.1, "cell": "E56" }, "sef": { "value": 0, "cell": "F56" }, "total": { "value": 2946305.1, "cell": "G56" } }, { "key": "total-non-operating-expenditures", "label": "TOTAL NON-OPERATING EXPENDITURES", "sourceLabel": "TOTAL NON-OPERATING EXPENDITIRES", "kind": "expenditure", "level": 0, "row": 60, "budget": { "value": 109679833.84, "cell": "D60" }, "generalFund": { "value": 3499550.1, "cell": "E60" }, "sef": { "value": 0, "cell": "F60" }, "total": { "value": 3499550.1, "cell": "G60" } }, { "key": "cash-balance-beginning", "label": "ADD: CASH BALANCE, BEGINNING", "sourceLabel": "ADD: CASH BALANCE, BEGINNING", "kind": "balance", "level": 0, "row": 62, "budget": { "value": 99700402.76, "cell": "D62" }, "generalFund": { "value": 89170735.07, "cell": "E62" }, "sef": { "value": 10529667.69, "cell": "F62" }, "total": { "value": 99700402.76, "cell": "G62" } }, { "key": "cash-balance-end", "label": "FUND/CASH BALANCE, END", "sourceLabel": "FUND/CASH BALANCE, END", "kind": "balance", "level": 0, "row": 67, "budget": { "value": 59564885.21, "cell": "D67" }, "generalFund": { "value": 143441870.15, "cell": "E67" }, "sef": { "value": 19465428.88, "cell": "F67" }, "total": { "value": 162907299.03, "cell": "G67" } } ], "unmatchedLabels": [], "checks": [ { "id": "fund-split:local-sources", "kind": "fund-split", "expected": 60544170.7, "actual": 60544170.7, "delta": 0, "passed": true }, { "id": "fund-split:tax-revenue", "kind": "fund-split", "expected": 39739644.48, "actual": 39739644.48, "delta": 0, "passed": true }, { "id": "fund-split:real-property-tax", "kind": "fund-split", "expected": 20268473.47, "actual": 20268473.47, "delta": 0, "passed": true }, { "id": "fund-split:tax-on-business", "kind": "fund-split", "expected": 17927557.39, "actual": 17927557.39, "delta": 0, "passed": true }, { "id": "fund-split:other-taxes", "kind": "fund-split", "expected": 1543613.62, "actual": 1543613.62, "delta": 0, "passed": true }, { "id": "fund-split:non-tax-revenue", "kind": "fund-split", "expected": 20804526.22, "actual": 20804526.22, "delta": 0, "passed": true }, { "id": "fund-split:regulatory-fees", "kind": "fund-split", "expected": 5901487.22, "actual": 5901487.22, "delta": 0, "passed": true }, { "id": "fund-split:service-user-charges", "kind": "fund-split", "expected": 11294240, "actual": 11294240, "delta": 0, "passed": true }, { "id": "fund-split:economic-enterprises", "kind": "fund-split", "expected": 3278023, "actual": 3278023, "delta": 0, "passed": true }, { "id": "fund-split:other-receipts", "kind": "fund-split", "expected": 330776, "actual": 330776, "delta": 0, "passed": true }, { "id": "fund-split:external-sources", "kind": "fund-split", "expected": 53213451.96, "actual": 53213451.96, "delta": 0, "passed": true }, { "id": "fund-split:national-tax-allotment", "kind": "fund-split", "expected": 53156830.5, "actual": 53156830.5, "delta": 0, "passed": true }, { "id": "fund-split:other-national-shares", "kind": "fund-split", "expected": 56621.46, "actual": 56621.46, "delta": 0, "passed": true }, { "id": "fund-split:inter-local-transfers", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:extraordinary-receipts", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:total-current-operating-income", "kind": "fund-split", "expected": 113757622.66, "actual": 113757622.66, "delta": 0, "passed": true }, { "id": "fund-split:general-public-services", "kind": "fund-split", "expected": 23412027.37, "actual": 23412027.37, "delta": 0, "passed": true }, { "id": "fund-split:education-culture-sports", "kind": "fund-split", "expected": 1631701.85, "actual": 1631701.85, "delta": 0, "passed": true }, { "id": "fund-split:health-nutrition-population", "kind": "fund-split", "expected": 3459052.65, "actual": 3459052.65, "delta": 0, "passed": true }, { "id": "fund-split:labor-and-employment", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:housing-community-development", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:social-services-welfare", "kind": "fund-split", "expected": 3291741.12, "actual": 3291741.12, "delta": 0, "passed": true }, { "id": "fund-split:economic-services", "kind": "fund-split", "expected": 6229178.17, "actual": 6229178.17, "delta": 0, "passed": true }, { "id": "fund-split:debt-service-interest", "kind": "fund-split", "expected": 746024.38, "actual": 746024.38, "delta": 0, "passed": true }, { "id": "fund-split:total-current-operating-expenditures", "kind": "fund-split", "expected": 38769725.54, "actual": 38769725.54, "delta": 0, "passed": true }, { "id": "fund-split:net-operating-income", "kind": "fund-split", "expected": 74987897.12, "actual": 74987897.12, "delta": 0, "passed": true }, { "id": "fund-split:total-available-for-operating-expenditures", "kind": "fund-split", "expected": 113757622.66, "actual": 113757622.66, "delta": 0, "passed": true }, { "id": "fund-split:capital-investment-expenditures", "kind": "fund-split", "expected": 553245, "actual": 553245, "delta": 0, "passed": true }, { "id": "fund-split:debt-service-principal", "kind": "fund-split", "expected": 2946305.1, "actual": 2946305.1, "delta": 0, "passed": true }, { "id": "fund-split:total-non-operating-expenditures", "kind": "fund-split", "expected": 3499550.1, "actual": 3499550.1, "delta": 0, "passed": true }, { "id": "fund-split:cash-balance-beginning", "kind": "fund-split", "expected": 99700402.76, "actual": 99700402.76, "delta": 0, "passed": true }, { "id": "fund-split:cash-balance-end", "kind": "fund-split", "expected": 162907299.03, "actual": 162907299.03, "delta": 0, "passed": true }, { "id": "local-sources-split:budget", "kind": "subtotal", "expected": 81738937.34, "actual": 81738937.34, "delta": 0, "passed": true }, { "id": "local-sources-split:generalFund", "kind": "subtotal", "expected": 49921407.66, "actual": 49921407.66, "delta": 0, "passed": true }, { "id": "local-sources-split:sef", "kind": "subtotal", "expected": 10622763.04, "actual": 10622763.04, "delta": 0, "passed": true }, { "id": "local-sources-split:total", "kind": "subtotal", "expected": 60544170.7, "actual": 60544170.7, "delta": 0, "passed": true }, { "id": "tax-revenue-split:budget", "kind": "subtotal", "expected": 38751000, "actual": 38751000, "delta": 0, "passed": true }, { "id": "tax-revenue-split:generalFund", "kind": "subtotal", "expected": 29116881.44, "actual": 29116881.44, "delta": 0, "passed": true }, { "id": "tax-revenue-split:sef", "kind": "subtotal", "expected": 10622763.04, "actual": 10622763.04, "delta": 0, "passed": true }, { "id": "tax-revenue-split:total", "kind": "subtotal", "expected": 39739644.48, "actual": 39739644.48, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:budget", "kind": "subtotal", "expected": 42987937.34, "actual": 42987937.34, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:generalFund", "kind": "subtotal", "expected": 20804526.22, "actual": 20804526.22, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:sef", "kind": "subtotal", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:total", "kind": "subtotal", "expected": 20804526.22, "actual": 20804526.22, "delta": 0, "passed": true }, { "id": "external-sources-split:budget", "kind": "subtotal", "expected": 216761062.66, "actual": 216761062.66, "delta": 0, "passed": true }, { "id": "external-sources-split:generalFund", "kind": "subtotal", "expected": 53213451.96, "actual": 53213451.96, "delta": 0, "passed": true }, { "id": "external-sources-split:sef", "kind": "subtotal", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "external-sources-split:total", "kind": "subtotal", "expected": 53213451.96, "actual": 53213451.96, "delta": 0, "passed": true }, { "id": "total-income-split:budget", "kind": "subtotal", "expected": 298500000, "actual": 298500000, "delta": 0, "passed": true }, { "id": "total-income-split:generalFund", "kind": "subtotal", "expected": 103134859.62, "actual": 103134859.62, "delta": 0, "passed": true }, { "id": "total-income-split:sef", "kind": "subtotal", "expected": 10622763.04, "actual": 10622763.04, "delta": 0, "passed": true }, { "id": "total-income-split:total", "kind": "subtotal", "expected": 113757622.66, "actual": 113757622.66, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:budget", "kind": "subtotal", "expected": 267348863.8, "actual": 267348863.8, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:generalFund", "kind": "subtotal", "expected": 37138023.69, "actual": 37138023.69, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:sef", "kind": "subtotal", "expected": 1631701.85, "actual": 1631701.85, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:total", "kind": "subtotal", "expected": 38769725.54, "actual": 38769725.54, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:budget", "kind": "subtotal", "expected": 109679833.84, "actual": 109679833.84, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:generalFund", "kind": "subtotal", "expected": 3499550.1, "actual": 3499550.1, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:sef", "kind": "subtotal", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:total", "kind": "subtotal", "expected": 3499550.1, "actual": 3499550.1, "delta": 0, "passed": true } ], "reconciliation": { "total": 60, "passed": 60, "failed": 0, "failures": [] }, "verification": "verified" }, { "ok": true, "filingId": "fdp-2023-q4-statement-of-receipts-and-expenditures", "fdppId": 69153, "documentPeriod": { "year": 2023, "quarter": 4 }, "sheet": "Form 3 - SRE", "formReference": "FDP Form 3 (BLGF MC 023-2019 Annex A)", "header": { "region": "REGION IV-A - CALABARZON", "province": "BATANGAS", "lgu": "CALATAGAN", "calendarYear": 2023, "quarter": 4 }, "columns": { "budget": "D", "generalFund": "E", "sef": "F", "total": "G" }, "items": [ { "key": "local-sources", "label": "LOCAL SOURCES", "sourceLabel": "LOCAL SOURCES", "kind": "income", "level": 1, "row": 9, "budget": { "value": 79381000.04, "cell": "D9" }, "generalFund": { "value": 88201690.18, "cell": "E9" }, "sef": { "value": 14636830.55, "cell": "F9" }, "total": { "value": 102838520.73, "cell": "G9" } }, { "key": "tax-revenue", "label": "TAX REVENUE", "sourceLabel": "TAX REVENUE", "kind": "income", "level": 2, "row": 10, "budget": { "value": 35611000.04, "cell": "D10" }, "generalFund": { "value": 34551968.8, "cell": "E10" }, "sef": { "value": 14630048.84, "cell": "F10" }, "total": { "value": 49182017.64, "cell": "G10" } }, { "key": "real-property-tax", "label": "Real Property Tax", "sourceLabel": "Real Property Tax", "kind": "income", "level": 3, "row": 11, "budget": { "value": 17500000, "cell": "D11" }, "generalFund": { "value": 12851539.12, "cell": "E11" }, "sef": { "value": 14630048.84, "cell": "F11" }, "total": { "value": 27481587.96, "cell": "G11" } }, { "key": "tax-on-business", "label": "Tax on Business", "sourceLabel": "Tax on Business", "kind": "income", "level": 3, "row": 12, "budget": { "value": 15350000, "cell": "D12" }, "generalFund": { "value": 17005400.42, "cell": "E12" }, "sef": { "value": 0, "cell": "F12" }, "total": { "value": 17005400.42, "cell": "G12" } }, { "key": "other-taxes", "label": "Other Taxes", "sourceLabel": "Other Taxes", "kind": "income", "level": 3, "row": 13, "budget": { "value": 2761000.04, "cell": "D13" }, "generalFund": { "value": 4695029.26, "cell": "E13" }, "sef": { "value": 0, "cell": "F13" }, "total": { "value": 4695029.26, "cell": "G13" } }, { "key": "non-tax-revenue", "label": "NON TAX REVENUE", "sourceLabel": "NON TAX REVENUE", "kind": "income", "level": 2, "row": 14, "budget": { "value": 43770000, "cell": "D14" }, "generalFund": { "value": 53649721.38, "cell": "E14" }, "sef": { "value": 6781.71, "cell": "F14" }, "total": { "value": 53656503.09, "cell": "G14" } }, { "key": "regulatory-fees", "label": "Regulatory Fees permits and Licenses", "sourceLabel": "Regulatory Fees permits and Licenses", "kind": "income", "level": 3, "row": 15, "budget": { "value": 9205000, "cell": "D15" }, "generalFund": { "value": 12571953.02, "cell": "E15" }, "sef": { "value": 0, "cell": "F15" }, "total": { "value": 12571953.02, "cell": "G15" } }, { "key": "service-user-charges", "label": "Sevice/User Charges (Service Income)", "sourceLabel": "Sevice/User Charges (Service Income)", "kind": "income", "level": 3, "row": 16, "budget": { "value": 19305000, "cell": "D16" }, "generalFund": { "value": 28887996.56, "cell": "E16" }, "sef": { "value": 0, "cell": "F16" }, "total": { "value": 28887996.56, "cell": "G16" } }, { "key": "economic-enterprises", "label": "Receipts from Economic Enterprises (Business Income)", "sourceLabel": "Receipts from Economic Enterprises (Business Income)", "kind": "income", "level": 3, "row": 17, "budget": { "value": 14500000, "cell": "D17" }, "generalFund": { "value": 11301850.94, "cell": "E17" }, "sef": { "value": 0, "cell": "F17" }, "total": { "value": 11301850.94, "cell": "G17" } }, { "key": "other-receipts", "label": "Other Receipts (Other General Income)", "sourceLabel": "Other Receipts (Other General Income)", "kind": "income", "level": 3, "row": 18, "budget": { "value": 760000, "cell": "D18" }, "generalFund": { "value": 887920.86, "cell": "E18" }, "sef": { "value": 6781.71, "cell": "F18" }, "total": { "value": 894702.57, "cell": "G18" } }, { "key": "external-sources", "label": "EXTERNAL SOURCES", "sourceLabel": "EXTERNAL SOURCES", "kind": "income", "level": 1, "row": 19, "budget": { "value": 204379347.96, "cell": "D19" }, "generalFund": { "value": 204870840.06, "cell": "E19" }, "sef": { "value": 1787.95, "cell": "F19" }, "total": { "value": 204872628.01, "cell": "G19" } }, { "key": "national-tax-allotment", "label": "National Tax Allotment", "sourceLabel": "Internal Revenue Allotment", "kind": "income", "level": 2, "row": 20, "budget": { "value": 200063285, "cell": "D20" }, "generalFund": { "value": 200071047, "cell": "E20" }, "sef": { "value": 0, "cell": "F20" }, "total": { "value": 200071047, "cell": "G20" } }, { "key": "other-national-shares", "label": "Other Shares from National Tax Collections", "sourceLabel": "Other Shares from National Tax Collections", "kind": "income", "level": 2, "row": 21, "budget": { "value": 2000000, "cell": "D21" }, "generalFund": { "value": 2175080.1, "cell": "E21" }, "sef": { "value": 0, "cell": "F21" }, "total": { "value": 2175080.1, "cell": "G21" } }, { "key": "inter-local-transfers", "label": "Inter-Local Transfers", "sourceLabel": "Inter-Local Transfers", "kind": "income", "level": 2, "row": 22, "budget": { "value": 2316062.96, "cell": "D22" }, "generalFund": { "value": 2316062.96, "cell": "E22" }, "sef": { "value": 1787.95, "cell": "F22" }, "total": { "value": 2317850.91, "cell": "G22" } }, { "key": "extraordinary-receipts", "label": "Extraordinary Receipt/Grants/Donations/Aids", "sourceLabel": "Extraordinary Receipt/Grants/Donations/Aids", "kind": "income", "level": 2, "row": 23, "budget": { "value": 0, "cell": "D23" }, "generalFund": { "value": 308650, "cell": "E23" }, "sef": { "value": 0, "cell": "F23" }, "total": { "value": 308650, "cell": "G23" } }, { "key": "total-current-operating-income", "label": "TOTAL CURRENT OPERATING INCOME", "sourceLabel": "TOTAL CURRENT OPERATING INCOE", "kind": "income", "level": 0, "row": 24, "budget": { "value": 283760348, "cell": "D24" }, "generalFund": { "value": 293072530.24, "cell": "E24" }, "sef": { "value": 14638618.5, "cell": "F24" }, "total": { "value": 307711148.74, "cell": "G24" } }, { "key": "general-public-services", "label": "General Public Services", "sourceLabel": "General Pubic Services", "kind": "expenditure", "level": 2, "row": 29, "budget": { "value": 155673239.81, "cell": "D29" }, "generalFund": { "value": 137818066.4, "cell": "E29" }, "sef": { "value": 0, "cell": "F29" }, "total": { "value": 137818066.4, "cell": "G29" } }, { "key": "education-culture-sports", "label": "Education, Culture & Sports/Manpower Development", "sourceLabel": "Education, Culture & Sports/Manpower Development", "kind": "expenditure", "level": 2, "row": 30, "budget": { "value": 8501093.66, "cell": "D30" }, "generalFund": { "value": 0, "cell": "E30" }, "sef": { "value": 6996628.21, "cell": "F30" }, "total": { "value": 6996628.21, "cell": "G30" } }, { "key": "health-nutrition-population", "label": "Health, Nutrition & Population Control", "sourceLabel": "Health, Nutrition & Population Control", "kind": "expenditure", "level": 2, "row": 31, "budget": { "value": 23006771.8, "cell": "D31" }, "generalFund": { "value": 19202693.04, "cell": "E31" }, "sef": { "value": 0, "cell": "F31" }, "total": { "value": 19202693.04, "cell": "G31" } }, { "key": "labor-and-employment", "label": "Labor and Employment", "sourceLabel": "Labor and Employment", "kind": "expenditure", "level": 2, "row": 32, "budget": { "value": 0, "cell": "D32" }, "generalFund": { "value": 0, "cell": "E32" }, "sef": { "value": 0, "cell": "F32" }, "total": { "value": 0, "cell": "G32" } }, { "key": "housing-community-development", "label": "Housing and Community Development", "sourceLabel": "Housing and Community Development", "kind": "expenditure", "level": 2, "row": 33, "budget": { "value": 0, "cell": "D33" }, "generalFund": { "value": 0, "cell": "E33" }, "sef": { "value": 0, "cell": "F33" }, "total": { "value": 0, "cell": "G33" } }, { "key": "social-services-welfare", "label": "Social Services and Social Welfare", "sourceLabel": "Scial Services and Social Welfare", "kind": "expenditure", "level": 2, "row": 34, "budget": { "value": 25764172.79, "cell": "D34" }, "generalFund": { "value": 18672691.15, "cell": "E34" }, "sef": { "value": 0, "cell": "F34" }, "total": { "value": 18672691.15, "cell": "G34" } }, { "key": "economic-services", "label": "Economic Services", "sourceLabel": "Economic Services", "kind": "expenditure", "level": 2, "row": 35, "budget": { "value": 44518244.39, "cell": "D35" }, "generalFund": { "value": 37513404.4, "cell": "E35" }, "sef": { "value": 0, "cell": "F35" }, "total": { "value": 37513404.4, "cell": "G35" } }, { "key": "debt-service-interest", "label": "Debt Service (FE) (Interest Expense & Other Charges)", "sourceLabel": "Debt Service (FE) (Interest Expense & Other Charges)", "kind": "expenditure", "level": 2, "row": 36, "budget": { "value": 3714585.55, "cell": "D36" }, "generalFund": { "value": 3483429.41, "cell": "E36" }, "sef": { "value": 0, "cell": "F36" }, "total": { "value": 3483429.41, "cell": "G36" } }, { "key": "total-current-operating-expenditures", "label": "TOTAL CURRENT OPERATING EXPENDITURES", "sourceLabel": "TOTAL CURRENT OPERATING EXPENDITURES", "kind": "expenditure", "level": 0, "row": 37, "budget": { "value": 261178108, "cell": "D37" }, "generalFund": { "value": 216690284.4, "cell": "E37" }, "sef": { "value": 6996628.21, "cell": "F37" }, "total": { "value": 223686912.61, "cell": "G37" } }, { "key": "net-operating-income", "label": "NET OPERATING INCOME (LOSS) FROM CURRENT OPERATIONS", "sourceLabel": "NET OPERATING INCOME (LOSS) FROM CURRENT OPERATIONS", "kind": "derived", "level": 0, "row": 38, "budget": { "value": 91670462.12, "cell": "D38" }, "generalFund": { "value": 76382245.84, "cell": "E38" }, "sef": { "value": 7641990.29, "cell": "F38" }, "total": { "value": 84024236.13, "cell": "G38" } }, { "key": "total-available-for-operating-expenditures", "label": "TOTAL AVAILABLE FOR CURRENT OPERATING EXPENDITURES", "sourceLabel": "TOTAL AVAILABLE FOR CURRENT OPERATING EXPENDITURES", "kind": "derived", "level": 0, "row": 27, "budget": { "value": 352848570.12, "cell": "D27" }, "generalFund": { "value": 293072530.24, "cell": "E27" }, "sef": { "value": 14638618.5, "cell": "F27" }, "total": { "value": 307711148.74, "cell": "G27" } }, { "key": "capital-investment-expenditures", "label": "CAPITAL/INVESTMENT EXPENDITURES", "sourceLabel": "CAPITAL/INVESTMENT EXPENDITURES", "kind": "expenditure", "level": 1, "row": 52, "budget": { "value": 82840139.71, "cell": "D52" }, "generalFund": { "value": 62713863.57, "cell": "E52" }, "sef": { "value": 6196272.75, "cell": "F52" }, "total": { "value": 68910136.32, "cell": "G52" } }, { "key": "debt-service-principal", "label": "DEBT SERVICE (Principal Cost)", "sourceLabel": "DEBT SERVICE (Principal Cost)", "kind": "expenditure", "level": 1, "row": 56, "budget": { "value": 11785220.4, "cell": "D56" }, "generalFund": { "value": 11785220.4, "cell": "E56" }, "sef": { "value": 0, "cell": "F56" }, "total": { "value": 11785220.4, "cell": "G56" } }, { "key": "total-non-operating-expenditures", "label": "TOTAL NON-OPERATING EXPENDITURES", "sourceLabel": "TOTAL NON-OPERATING EXPENDITIRES", "kind": "expenditure", "level": 0, "row": 60, "budget": { "value": 94625360.11, "cell": "D60" }, "generalFund": { "value": 74499083.97, "cell": "E60" }, "sef": { "value": 6196272.75, "cell": "F60" }, "total": { "value": 80695356.72, "cell": "G60" } }, { "key": "cash-balance-beginning", "label": "ADD: CASH BALANCE, BEGINNING", "sourceLabel": "ADD: CASH BALANCE, BEGINNING", "kind": "balance", "level": 0, "row": 62, "budget": { "value": 123900355.77, "cell": "D62" }, "generalFund": { "value": 112284579.3, "cell": "E62" }, "sef": { "value": 11615776.47, "cell": "F62" }, "total": { "value": 123900355.77, "cell": "G62" } }, { "key": "cash-balance-end", "label": "FUND/CASH BALANCE, END", "sourceLabel": "FUND/CASH BALANCE, END", "kind": "balance", "level": 0, "row": 67, "budget": { "value": 120446069.11, "cell": "D67" }, "generalFund": { "value": 89170735.07, "cell": "E67" }, "sef": { "value": 10529667.69, "cell": "F67" }, "total": { "value": 99700402.76, "cell": "G67" } } ], "unmatchedLabels": [], "checks": [ { "id": "fund-split:local-sources", "kind": "fund-split", "expected": 102838520.73, "actual": 102838520.73, "delta": 0, "passed": true }, { "id": "fund-split:tax-revenue", "kind": "fund-split", "expected": 49182017.64, "actual": 49182017.64, "delta": 0, "passed": true }, { "id": "fund-split:real-property-tax", "kind": "fund-split", "expected": 27481587.96, "actual": 27481587.96, "delta": 0, "passed": true }, { "id": "fund-split:tax-on-business", "kind": "fund-split", "expected": 17005400.42, "actual": 17005400.42, "delta": 0, "passed": true }, { "id": "fund-split:other-taxes", "kind": "fund-split", "expected": 4695029.26, "actual": 4695029.26, "delta": 0, "passed": true }, { "id": "fund-split:non-tax-revenue", "kind": "fund-split", "expected": 53656503.09, "actual": 53656503.09, "delta": 0, "passed": true }, { "id": "fund-split:regulatory-fees", "kind": "fund-split", "expected": 12571953.02, "actual": 12571953.02, "delta": 0, "passed": true }, { "id": "fund-split:service-user-charges", "kind": "fund-split", "expected": 28887996.56, "actual": 28887996.56, "delta": 0, "passed": true }, { "id": "fund-split:economic-enterprises", "kind": "fund-split", "expected": 11301850.94, "actual": 11301850.94, "delta": 0, "passed": true }, { "id": "fund-split:other-receipts", "kind": "fund-split", "expected": 894702.57, "actual": 894702.57, "delta": 0, "passed": true }, { "id": "fund-split:external-sources", "kind": "fund-split", "expected": 204872628.01, "actual": 204872628.01, "delta": 0, "passed": true }, { "id": "fund-split:national-tax-allotment", "kind": "fund-split", "expected": 200071047, "actual": 200071047, "delta": 0, "passed": true }, { "id": "fund-split:other-national-shares", "kind": "fund-split", "expected": 2175080.1, "actual": 2175080.1, "delta": 0, "passed": true }, { "id": "fund-split:inter-local-transfers", "kind": "fund-split", "expected": 2317850.91, "actual": 2317850.91, "delta": 0, "passed": true }, { "id": "fund-split:extraordinary-receipts", "kind": "fund-split", "expected": 308650, "actual": 308650, "delta": 0, "passed": true }, { "id": "fund-split:total-current-operating-income", "kind": "fund-split", "expected": 307711148.74, "actual": 307711148.74, "delta": 0, "passed": true }, { "id": "fund-split:general-public-services", "kind": "fund-split", "expected": 137818066.4, "actual": 137818066.4, "delta": 0, "passed": true }, { "id": "fund-split:education-culture-sports", "kind": "fund-split", "expected": 6996628.21, "actual": 6996628.21, "delta": 0, "passed": true }, { "id": "fund-split:health-nutrition-population", "kind": "fund-split", "expected": 19202693.04, "actual": 19202693.04, "delta": 0, "passed": true }, { "id": "fund-split:labor-and-employment", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:housing-community-development", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:social-services-welfare", "kind": "fund-split", "expected": 18672691.15, "actual": 18672691.15, "delta": 0, "passed": true }, { "id": "fund-split:economic-services", "kind": "fund-split", "expected": 37513404.4, "actual": 37513404.4, "delta": 0, "passed": true }, { "id": "fund-split:debt-service-interest", "kind": "fund-split", "expected": 3483429.41, "actual": 3483429.41, "delta": 0, "passed": true }, { "id": "fund-split:total-current-operating-expenditures", "kind": "fund-split", "expected": 223686912.61, "actual": 223686912.61, "delta": 0, "passed": true }, { "id": "fund-split:net-operating-income", "kind": "fund-split", "expected": 84024236.13, "actual": 84024236.13, "delta": 0, "passed": true }, { "id": "fund-split:total-available-for-operating-expenditures", "kind": "fund-split", "expected": 307711148.74, "actual": 307711148.74, "delta": 0, "passed": true }, { "id": "fund-split:capital-investment-expenditures", "kind": "fund-split", "expected": 68910136.32, "actual": 68910136.32, "delta": 0, "passed": true }, { "id": "fund-split:debt-service-principal", "kind": "fund-split", "expected": 11785220.4, "actual": 11785220.4, "delta": 0, "passed": true }, { "id": "fund-split:total-non-operating-expenditures", "kind": "fund-split", "expected": 80695356.72, "actual": 80695356.72, "delta": 0, "passed": true }, { "id": "fund-split:cash-balance-beginning", "kind": "fund-split", "expected": 123900355.77, "actual": 123900355.77, "delta": 0, "passed": true }, { "id": "fund-split:cash-balance-end", "kind": "fund-split", "expected": 99700402.76, "actual": 99700402.76, "delta": 0, "passed": true }, { "id": "local-sources-split:budget", "kind": "subtotal", "expected": 79381000.04, "actual": 79381000.04, "delta": 0, "passed": true }, { "id": "local-sources-split:generalFund", "kind": "subtotal", "expected": 88201690.18, "actual": 88201690.18, "delta": 0, "passed": true }, { "id": "local-sources-split:sef", "kind": "subtotal", "expected": 14636830.55, "actual": 14636830.55, "delta": 0, "passed": true }, { "id": "local-sources-split:total", "kind": "subtotal", "expected": 102838520.73, "actual": 102838520.73, "delta": 0, "passed": true }, { "id": "tax-revenue-split:budget", "kind": "subtotal", "expected": 35611000.04, "actual": 35611000.04, "delta": 0, "passed": true }, { "id": "tax-revenue-split:generalFund", "kind": "subtotal", "expected": 34551968.8, "actual": 34551968.8, "delta": 0, "passed": true }, { "id": "tax-revenue-split:sef", "kind": "subtotal", "expected": 14630048.84, "actual": 14630048.84, "delta": 0, "passed": true }, { "id": "tax-revenue-split:total", "kind": "subtotal", "expected": 49182017.64, "actual": 49182017.64, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:budget", "kind": "subtotal", "expected": 43770000, "actual": 43770000, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:generalFund", "kind": "subtotal", "expected": 53649721.38, "actual": 53649721.38, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:sef", "kind": "subtotal", "expected": 6781.71, "actual": 6781.71, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:total", "kind": "subtotal", "expected": 53656503.09, "actual": 53656503.09, "delta": 0, "passed": true }, { "id": "external-sources-split:budget", "kind": "subtotal", "expected": 204379347.96, "actual": 204379347.96, "delta": 0, "passed": true }, { "id": "external-sources-split:generalFund", "kind": "subtotal", "expected": 204870840.06, "actual": 204870840.06, "delta": 0, "passed": true }, { "id": "external-sources-split:sef", "kind": "subtotal", "expected": 1787.95, "actual": 1787.95, "delta": 0, "passed": true }, { "id": "external-sources-split:total", "kind": "subtotal", "expected": 204872628.01, "actual": 204872628.01, "delta": 0, "passed": true }, { "id": "total-income-split:budget", "kind": "subtotal", "expected": 283760348, "actual": 283760348, "delta": 0, "passed": true }, { "id": "total-income-split:generalFund", "kind": "subtotal", "expected": 293072530.24, "actual": 293072530.24, "delta": 0, "passed": true }, { "id": "total-income-split:sef", "kind": "subtotal", "expected": 14638618.5, "actual": 14638618.5, "delta": 0, "passed": true }, { "id": "total-income-split:total", "kind": "subtotal", "expected": 307711148.74, "actual": 307711148.74, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:budget", "kind": "subtotal", "expected": 261178108, "actual": 261178108, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:generalFund", "kind": "subtotal", "expected": 216690284.4, "actual": 216690284.4, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:sef", "kind": "subtotal", "expected": 6996628.21, "actual": 6996628.21, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:total", "kind": "subtotal", "expected": 223686912.61, "actual": 223686912.61, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:budget", "kind": "subtotal", "expected": 94625360.11, "actual": 94625360.11, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:generalFund", "kind": "subtotal", "expected": 74499083.97, "actual": 74499083.97, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:sef", "kind": "subtotal", "expected": 6196272.75, "actual": 6196272.75, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:total", "kind": "subtotal", "expected": 80695356.72, "actual": 80695356.72, "delta": 0, "passed": true } ], "reconciliation": { "total": 60, "passed": 60, "failed": 0, "failures": [] }, "verification": "verified" }, { "ok": true, "filingId": "fdp-2023-q3-statement-of-receipts-and-expenditures", "fdppId": 50463, "documentPeriod": { "year": 2023, "quarter": 3 }, "sheet": "Form 3 - SRE", "formReference": "FDP Form 3 (BLGF MC 023-2019 Annex A)", "header": { "region": "REGION IV-A - CALABARZON", "province": "BATANGAS", "lgu": "CALATAGAN", "calendarYear": 2023, "quarter": 3 }, "columns": { "budget": "D", "generalFund": "E", "sef": "F", "total": "G" }, "items": [ { "key": "local-sources", "label": "LOCAL SOURCES", "sourceLabel": "LOCAL SOURCES", "kind": "income", "level": 1, "row": 9, "budget": { "value": 79381000.04, "cell": "D9" }, "generalFund": { "value": 74959303.33, "cell": "E9" }, "sef": { "value": 13706423.51, "cell": "F9" }, "total": { "value": 88665726.84, "cell": "G9" } }, { "key": "tax-revenue", "label": "TAX REVENUE", "sourceLabel": "TAX REVENUE", "kind": "income", "level": 2, "row": 10, "budget": { "value": 35611000.04, "cell": "D10" }, "generalFund": { "value": 33215834.74, "cell": "E10" }, "sef": { "value": 13706423.51, "cell": "F10" }, "total": { "value": 46922258.25, "cell": "G10" } }, { "key": "real-property-tax", "label": "Real Property Tax", "sourceLabel": "Real Property Tax", "kind": "income", "level": 3, "row": 11, "budget": { "value": 17500000, "cell": "D11" }, "generalFund": { "value": 12112638.82, "cell": "E11" }, "sef": { "value": 13706423.51, "cell": "F11" }, "total": { "value": 25819062.33, "cell": "G11" } }, { "key": "tax-on-business", "label": "Tax on Business", "sourceLabel": "Tax on Business", "kind": "income", "level": 3, "row": 12, "budget": { "value": 15350000, "cell": "D12" }, "generalFund": { "value": 17000972.02, "cell": "E12" }, "sef": { "value": 0, "cell": "F12" }, "total": { "value": 17000972.02, "cell": "G12" } }, { "key": "other-taxes", "label": "Other Taxes", "sourceLabel": "Other Taxes", "kind": "income", "level": 3, "row": 13, "budget": { "value": 2761000.04, "cell": "D13" }, "generalFund": { "value": 4102223.9, "cell": "E13" }, "sef": { "value": 0, "cell": "F13" }, "total": { "value": 4102223.9, "cell": "G13" } }, { "key": "non-tax-revenue", "label": "NON TAX REVENUE", "sourceLabel": "NON TAX REVENUE", "kind": "income", "level": 2, "row": 14, "budget": { "value": 43770000, "cell": "D14" }, "generalFund": { "value": 41743468.59, "cell": "E14" }, "sef": { "value": 0, "cell": "F14" }, "total": { "value": 41743468.59, "cell": "G14" } }, { "key": "regulatory-fees", "label": "Regulatory Fees permits and Licenses", "sourceLabel": "Regulatory Fees permits and Licenses", "kind": "income", "level": 3, "row": 15, "budget": { "value": 9205000, "cell": "D15" }, "generalFund": { "value": 9987913.28, "cell": "E15" }, "sef": { "value": 0, "cell": "F15" }, "total": { "value": 9987913.28, "cell": "G15" } }, { "key": "service-user-charges", "label": "Sevice/User Charges (Service Income)", "sourceLabel": "Sevice/User Charges (Service Income)", "kind": "income", "level": 3, "row": 16, "budget": { "value": 19305000, "cell": "D16" }, "generalFund": { "value": 22903809.94, "cell": "E16" }, "sef": { "value": 0, "cell": "F16" }, "total": { "value": 22903809.94, "cell": "G16" } }, { "key": "economic-enterprises", "label": "Receipts from Economic Enterprises (Business Income)", "sourceLabel": "Receipts from Economic Enterprises (Business Income)", "kind": "income", "level": 3, "row": 17, "budget": { "value": 14500000, "cell": "D17" }, "generalFund": { "value": 8191814, "cell": "E17" }, "sef": { "value": 0, "cell": "F17" }, "total": { "value": 8191814, "cell": "G17" } }, { "key": "other-receipts", "label": "Other Receipts (Other General Income)", "sourceLabel": "Other Receipts (Other General Income)", "kind": "income", "level": 3, "row": 18, "budget": { "value": 760000, "cell": "D18" }, "generalFund": { "value": 659931.37, "cell": "E18" }, "sef": { "value": 0, "cell": "F18" }, "total": { "value": 659931.37, "cell": "G18" } }, { "key": "external-sources", "label": "EXTERNAL SOURCES", "sourceLabel": "EXTERNAL SOURCES", "kind": "income", "level": 1, "row": 19, "budget": { "value": 204379347.96, "cell": "D19" }, "generalFund": { "value": 153340507.78, "cell": "E19" }, "sef": { "value": 0, "cell": "F19" }, "total": { "value": 153340507.78, "cell": "G19" } }, { "key": "national-tax-allotment", "label": "National Tax Allotment", "sourceLabel": "Internal Revenue Allotment", "kind": "income", "level": 2, "row": 20, "budget": { "value": 200063285, "cell": "D20" }, "generalFund": { "value": 150053285.25, "cell": "E20" }, "sef": { "value": 0, "cell": "F20" }, "total": { "value": 150053285.25, "cell": "G20" } }, { "key": "other-national-shares", "label": "Other Shares from National Tax Collections", "sourceLabel": "Other Shares from National Tax Collections", "kind": "income", "level": 2, "row": 21, "budget": { "value": 2000000, "cell": "D21" }, "generalFund": { "value": 2112473.76, "cell": "E21" }, "sef": { "value": 0, "cell": "F21" }, "total": { "value": 2112473.76, "cell": "G21" } }, { "key": "inter-local-transfers", "label": "Inter-Local Transfers", "sourceLabel": "Inter-Local Transfers", "kind": "income", "level": 2, "row": 22, "budget": { "value": 2316062.96, "cell": "D22" }, "generalFund": { "value": 1174748.77, "cell": "E22" }, "sef": { "value": 0, "cell": "F22" }, "total": { "value": 1174748.77, "cell": "G22" } }, { "key": "extraordinary-receipts", "label": "Extraordinary Receipt/Grants/Donations/Aids", "sourceLabel": "Extraordinary Receipt/Grants/Donations/Aids", "kind": "income", "level": 2, "row": 23, "budget": { "value": 0, "cell": "D23" }, "generalFund": { "value": 0, "cell": "E23" }, "sef": { "value": 0, "cell": "F23" }, "total": { "value": 0, "cell": "G23" } }, { "key": "total-current-operating-income", "label": "TOTAL CURRENT OPERATING INCOME", "sourceLabel": "TOTAL CURRENT OPERATING INCOE", "kind": "income", "level": 0, "row": 24, "budget": { "value": 283760348, "cell": "D24" }, "generalFund": { "value": 228299811.11, "cell": "E24" }, "sef": { "value": 13706423.51, "cell": "F24" }, "total": { "value": 242006234.62, "cell": "G24" } }, { "key": "general-public-services", "label": "General Public Services", "sourceLabel": "General Pubic Services", "kind": "expenditure", "level": 2, "row": 29, "budget": { "value": 154945223.3, "cell": "D29" }, "generalFund": { "value": 81387837.68, "cell": "E29" }, "sef": { "value": 0, "cell": "F29" }, "total": { "value": 81387837.68, "cell": "G29" } }, { "key": "education-culture-sports", "label": "Education, Culture & Sports/Manpower Development", "sourceLabel": "Education, Culture & Sports/Manpower Development", "kind": "expenditure", "level": 2, "row": 30, "budget": { "value": 8501093.66, "cell": "D30" }, "generalFund": { "value": 0, "cell": "E30" }, "sef": { "value": 3538093.26, "cell": "F30" }, "total": { "value": 3538093.26, "cell": "G30" } }, { "key": "health-nutrition-population", "label": "Health, Nutrition & Population Control", "sourceLabel": "Health, Nutrition & Population Control", "kind": "expenditure", "level": 2, "row": 31, "budget": { "value": 22796771.8, "cell": "D31" }, "generalFund": { "value": 12764198.76, "cell": "E31" }, "sef": { "value": 0, "cell": "F31" }, "total": { "value": 12764198.76, "cell": "G31" } }, { "key": "labor-and-employment", "label": "Labor and Employment", "sourceLabel": "Labor and Employment", "kind": "expenditure", "level": 2, "row": 32, "budget": { "value": 0, "cell": "D32" }, "generalFund": { "value": 0, "cell": "E32" }, "sef": { "value": 0, "cell": "F32" }, "total": { "value": 0, "cell": "G32" } }, { "key": "housing-community-development", "label": "Housing and Community Development", "sourceLabel": "Housing and Community Development", "kind": "expenditure", "level": 2, "row": 33, "budget": { "value": 0, "cell": "D33" }, "generalFund": { "value": 0, "cell": "E33" }, "sef": { "value": 0, "cell": "F33" }, "total": { "value": 0, "cell": "G33" } }, { "key": "social-services-welfare", "label": "Social Services and Social Welfare", "sourceLabel": "Scial Services and Social Welfare", "kind": "expenditure", "level": 2, "row": 34, "budget": { "value": 25176757.06, "cell": "D34" }, "generalFund": { "value": 10182934.45, "cell": "E34" }, "sef": { "value": 0, "cell": "F34" }, "total": { "value": 10182934.45, "cell": "G34" } }, { "key": "economic-services", "label": "Economic Services", "sourceLabel": "Economic Services", "kind": "expenditure", "level": 2, "row": 35, "budget": { "value": 44317413.57, "cell": "D35" }, "generalFund": { "value": 22889265.39, "cell": "E35" }, "sef": { "value": 0, "cell": "F35" }, "total": { "value": 22889265.39, "cell": "G35" } }, { "key": "debt-service-interest", "label": "Debt Service (FE) (Interest Expense & Other Charges)", "sourceLabel": "Debt Service (FE) (Interest Expense & Other Charges)", "kind": "expenditure", "level": 2, "row": 36, "budget": { "value": 3714585.55, "cell": "D36" }, "generalFund": { "value": 2678723.24, "cell": "E36" }, "sef": { "value": 0, "cell": "F36" }, "total": { "value": 2678723.24, "cell": "G36" } }, { "key": "total-current-operating-expenditures", "label": "TOTAL CURRENT OPERATING EXPENDITURES", "sourceLabel": "TOTAL CURRENT OPERATING EXPENDITURES", "kind": "expenditure", "level": 0, "row": 37, "budget": { "value": 259451844.94, "cell": "D37" }, "generalFund": { "value": 129902959.52, "cell": "E37" }, "sef": { "value": 3538093.26, "cell": "F37" }, "total": { "value": 133441052.78, "cell": "G37" } }, { "key": "net-operating-income", "label": "NET OPERATING INCOME (LOSS) FROM CURRENT OPERATIONS", "sourceLabel": "NET OPERATING INCOME (LOSS) FROM CURRENT OPERATIONS", "kind": "derived", "level": 0, "row": 38, "budget": { "value": 93396725.18, "cell": "D38" }, "generalFund": { "value": 98396851.59, "cell": "E38" }, "sef": { "value": 10168330.25, "cell": "F38" }, "total": { "value": 108565181.84, "cell": "G38" } }, { "key": "total-available-for-operating-expenditures", "label": "TOTAL AVAILABLE FOR CURRENT OPERATING EXPENDITURES", "sourceLabel": "TOTAL AVAILABLE FOR CURRENT OPERATING EXPENDITURES", "kind": "derived", "level": 0, "row": 27, "budget": { "value": 352848570.12, "cell": "D27" }, "generalFund": { "value": 228299811.11, "cell": "E27" }, "sef": { "value": 13706423.51, "cell": "F27" }, "total": { "value": 242006234.62, "cell": "G27" } }, { "key": "capital-investment-expenditures", "label": "CAPITAL/INVESTMENT EXPENDITURES", "sourceLabel": "CAPITAL/INVESTMENT EXPENDITURES", "kind": "expenditure", "level": 1, "row": 52, "budget": { "value": 82840139.71, "cell": "D52" }, "generalFund": { "value": 41548275, "cell": "E52" }, "sef": { "value": 4711872.75, "cell": "F52" }, "total": { "value": 46260147.75, "cell": "G52" } }, { "key": "debt-service-principal", "label": "DEBT SERVICE (Principal Cost)", "sourceLabel": "DEBT SERVICE (Principal Cost)", "kind": "expenditure", "level": 1, "row": 56, "budget": { "value": 11785220.4, "cell": "D56" }, "generalFund": { "value": 8838915.3, "cell": "E56" }, "sef": { "value": 0, "cell": "F56" }, "total": { "value": 8838915.3, "cell": "G56" } }, { "key": "total-non-operating-expenditures", "label": "TOTAL NON-OPERATING EXPENDITURES", "sourceLabel": "TOTAL NON-OPERATING EXPENDITIRES", "kind": "expenditure", "level": 0, "row": 60, "budget": { "value": 94625360.11, "cell": "D60" }, "generalFund": { "value": 50387190.3, "cell": "E60" }, "sef": { "value": 4711872.75, "cell": "F60" }, "total": { "value": 55099063.05, "cell": "G60" } }, { "key": "cash-balance-beginning", "label": "ADD: CASH BALANCE, BEGINNING", "sourceLabel": "ADD: CASH BALANCE, BEGINNING", "kind": "balance", "level": 0, "row": 62, "budget": { "value": 123900355.77, "cell": "D62" }, "generalFund": { "value": 112284579.3, "cell": "E62" }, "sef": { "value": 11615776.47, "cell": "F62" }, "total": { "value": 123900355.77, "cell": "G62" } }, { "key": "cash-balance-end", "label": "FUND/CASH BALANCE, END", "sourceLabel": "FUND/CASH BALANCE, END", "kind": "balance", "level": 0, "row": 67, "budget": { "value": 121978294.76, "cell": "D67" }, "generalFund": { "value": 139783936.56, "cell": "E67" }, "sef": { "value": 14450008.38, "cell": "F67" }, "total": { "value": 154233944.94, "cell": "G67" } } ], "unmatchedLabels": [], "checks": [ { "id": "fund-split:local-sources", "kind": "fund-split", "expected": 88665726.84, "actual": 88665726.84, "delta": 0, "passed": true }, { "id": "fund-split:tax-revenue", "kind": "fund-split", "expected": 46922258.25, "actual": 46922258.25, "delta": 0, "passed": true }, { "id": "fund-split:real-property-tax", "kind": "fund-split", "expected": 25819062.33, "actual": 25819062.33, "delta": 0, "passed": true }, { "id": "fund-split:tax-on-business", "kind": "fund-split", "expected": 17000972.02, "actual": 17000972.02, "delta": 0, "passed": true }, { "id": "fund-split:other-taxes", "kind": "fund-split", "expected": 4102223.9, "actual": 4102223.9, "delta": 0, "passed": true }, { "id": "fund-split:non-tax-revenue", "kind": "fund-split", "expected": 41743468.59, "actual": 41743468.59, "delta": 0, "passed": true }, { "id": "fund-split:regulatory-fees", "kind": "fund-split", "expected": 9987913.28, "actual": 9987913.28, "delta": 0, "passed": true }, { "id": "fund-split:service-user-charges", "kind": "fund-split", "expected": 22903809.94, "actual": 22903809.94, "delta": 0, "passed": true }, { "id": "fund-split:economic-enterprises", "kind": "fund-split", "expected": 8191814, "actual": 8191814, "delta": 0, "passed": true }, { "id": "fund-split:other-receipts", "kind": "fund-split", "expected": 659931.37, "actual": 659931.37, "delta": 0, "passed": true }, { "id": "fund-split:external-sources", "kind": "fund-split", "expected": 153340507.78, "actual": 153340507.78, "delta": 0, "passed": true }, { "id": "fund-split:national-tax-allotment", "kind": "fund-split", "expected": 150053285.25, "actual": 150053285.25, "delta": 0, "passed": true }, { "id": "fund-split:other-national-shares", "kind": "fund-split", "expected": 2112473.76, "actual": 2112473.76, "delta": 0, "passed": true }, { "id": "fund-split:inter-local-transfers", "kind": "fund-split", "expected": 1174748.77, "actual": 1174748.77, "delta": 0, "passed": true }, { "id": "fund-split:extraordinary-receipts", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:total-current-operating-income", "kind": "fund-split", "expected": 242006234.62, "actual": 242006234.62, "delta": 0, "passed": true }, { "id": "fund-split:general-public-services", "kind": "fund-split", "expected": 81387837.68, "actual": 81387837.68, "delta": 0, "passed": true }, { "id": "fund-split:education-culture-sports", "kind": "fund-split", "expected": 3538093.26, "actual": 3538093.26, "delta": 0, "passed": true }, { "id": "fund-split:health-nutrition-population", "kind": "fund-split", "expected": 12764198.76, "actual": 12764198.76, "delta": 0, "passed": true }, { "id": "fund-split:labor-and-employment", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:housing-community-development", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:social-services-welfare", "kind": "fund-split", "expected": 10182934.45, "actual": 10182934.45, "delta": 0, "passed": true }, { "id": "fund-split:economic-services", "kind": "fund-split", "expected": 22889265.39, "actual": 22889265.39, "delta": 0, "passed": true }, { "id": "fund-split:debt-service-interest", "kind": "fund-split", "expected": 2678723.24, "actual": 2678723.24, "delta": 0, "passed": true }, { "id": "fund-split:total-current-operating-expenditures", "kind": "fund-split", "expected": 133441052.78, "actual": 133441052.78, "delta": 0, "passed": true }, { "id": "fund-split:net-operating-income", "kind": "fund-split", "expected": 108565181.84, "actual": 108565181.84, "delta": 0, "passed": true }, { "id": "fund-split:total-available-for-operating-expenditures", "kind": "fund-split", "expected": 242006234.62, "actual": 242006234.62, "delta": 0, "passed": true }, { "id": "fund-split:capital-investment-expenditures", "kind": "fund-split", "expected": 46260147.75, "actual": 46260147.75, "delta": 0, "passed": true }, { "id": "fund-split:debt-service-principal", "kind": "fund-split", "expected": 8838915.3, "actual": 8838915.3, "delta": 0, "passed": true }, { "id": "fund-split:total-non-operating-expenditures", "kind": "fund-split", "expected": 55099063.05, "actual": 55099063.05, "delta": 0, "passed": true }, { "id": "fund-split:cash-balance-beginning", "kind": "fund-split", "expected": 123900355.77, "actual": 123900355.77, "delta": 0, "passed": true }, { "id": "fund-split:cash-balance-end", "kind": "fund-split", "expected": 154233944.94, "actual": 154233944.94, "delta": 0, "passed": true }, { "id": "local-sources-split:budget", "kind": "subtotal", "expected": 79381000.04, "actual": 79381000.04, "delta": 0, "passed": true }, { "id": "local-sources-split:generalFund", "kind": "subtotal", "expected": 74959303.33, "actual": 74959303.33, "delta": 0, "passed": true }, { "id": "local-sources-split:sef", "kind": "subtotal", "expected": 13706423.51, "actual": 13706423.51, "delta": 0, "passed": true }, { "id": "local-sources-split:total", "kind": "subtotal", "expected": 88665726.84, "actual": 88665726.84, "delta": 0, "passed": true }, { "id": "tax-revenue-split:budget", "kind": "subtotal", "expected": 35611000.04, "actual": 35611000.04, "delta": 0, "passed": true }, { "id": "tax-revenue-split:generalFund", "kind": "subtotal", "expected": 33215834.74, "actual": 33215834.74, "delta": 0, "passed": true }, { "id": "tax-revenue-split:sef", "kind": "subtotal", "expected": 13706423.51, "actual": 13706423.51, "delta": 0, "passed": true }, { "id": "tax-revenue-split:total", "kind": "subtotal", "expected": 46922258.25, "actual": 46922258.25, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:budget", "kind": "subtotal", "expected": 43770000, "actual": 43770000, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:generalFund", "kind": "subtotal", "expected": 41743468.59, "actual": 41743468.59, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:sef", "kind": "subtotal", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:total", "kind": "subtotal", "expected": 41743468.59, "actual": 41743468.59, "delta": 0, "passed": true }, { "id": "external-sources-split:budget", "kind": "subtotal", "expected": 204379347.96, "actual": 204379347.96, "delta": 0, "passed": true }, { "id": "external-sources-split:generalFund", "kind": "subtotal", "expected": 153340507.78, "actual": 153340507.78, "delta": 0, "passed": true }, { "id": "external-sources-split:sef", "kind": "subtotal", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "external-sources-split:total", "kind": "subtotal", "expected": 153340507.78, "actual": 153340507.78, "delta": 0, "passed": true }, { "id": "total-income-split:budget", "kind": "subtotal", "expected": 283760348, "actual": 283760348, "delta": 0, "passed": true }, { "id": "total-income-split:generalFund", "kind": "subtotal", "expected": 228299811.11, "actual": 228299811.11, "delta": 0, "passed": true }, { "id": "total-income-split:sef", "kind": "subtotal", "expected": 13706423.51, "actual": 13706423.51, "delta": 0, "passed": true }, { "id": "total-income-split:total", "kind": "subtotal", "expected": 242006234.62, "actual": 242006234.62, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:budget", "kind": "subtotal", "expected": 259451844.94, "actual": 259451844.94, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:generalFund", "kind": "subtotal", "expected": 129902959.52, "actual": 129902959.52, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:sef", "kind": "subtotal", "expected": 3538093.26, "actual": 3538093.26, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:total", "kind": "subtotal", "expected": 133441052.78, "actual": 133441052.78, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:budget", "kind": "subtotal", "expected": 94625360.11, "actual": 94625360.11, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:generalFund", "kind": "subtotal", "expected": 50387190.3, "actual": 50387190.3, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:sef", "kind": "subtotal", "expected": 4711872.75, "actual": 4711872.75, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:total", "kind": "subtotal", "expected": 55099063.05, "actual": 55099063.05, "delta": 0, "passed": true } ], "reconciliation": { "total": 60, "passed": 60, "failed": 0, "failures": [] }, "verification": "verified" }, { "ok": true, "filingId": "fdp-2023-q2-statement-of-receipts-and-expenditures", "fdppId": 32486, "documentPeriod": { "year": 2023, "quarter": 2 }, "sheet": "Form 3 - SRE", "formReference": "FDP Form 3 (BLGF MC 023-2019 Annex A)", "header": { "region": "REGION IV-A - CALABARZON", "province": "BATANGAS", "lgu": "CALATAGAN", "calendarYear": 2023, "quarter": 2 }, "columns": { "budget": "D", "generalFund": "E", "sef": "F", "total": "G" }, "items": [ { "key": "local-sources", "label": "LOCAL SOURCES", "sourceLabel": "LOCAL SOURCES", "kind": "income", "level": 1, "row": 9, "budget": { "value": 79381000.04, "cell": "D9" }, "generalFund": { "value": 63023090.08, "cell": "E9" }, "sef": { "value": 12769132.44, "cell": "F9" }, "total": { "value": 75792222.52, "cell": "G9" } }, { "key": "tax-revenue", "label": "TAX REVENUE", "sourceLabel": "TAX REVENUE", "kind": "income", "level": 2, "row": 10, "budget": { "value": 35611000.04, "cell": "D10" }, "generalFund": { "value": 30898724.9, "cell": "E10" }, "sef": { "value": 12769132.44, "cell": "F10" }, "total": { "value": 43667857.34, "cell": "G10" } }, { "key": "real-property-tax", "label": "Real Property Tax", "sourceLabel": "Real Property Tax", "kind": "income", "level": 3, "row": 11, "budget": { "value": 17500000, "cell": "D11" }, "generalFund": { "value": 11362805.98, "cell": "E11" }, "sef": { "value": 12769132.44, "cell": "F11" }, "total": { "value": 24131938.42, "cell": "G11" } }, { "key": "tax-on-business", "label": "Tax on Business", "sourceLabel": "Tax on Business", "kind": "income", "level": 3, "row": 12, "budget": { "value": 15350000, "cell": "D12" }, "generalFund": { "value": 16338422.09, "cell": "E12" }, "sef": { "value": 0, "cell": "F12" }, "total": { "value": 16338422.09, "cell": "G12" } }, { "key": "other-taxes", "label": "Other Taxes", "sourceLabel": "Other Taxes", "kind": "income", "level": 3, "row": 13, "budget": { "value": 2761000.04, "cell": "D13" }, "generalFund": { "value": 3197496.83, "cell": "E13" }, "sef": { "value": 0, "cell": "F13" }, "total": { "value": 3197496.83, "cell": "G13" } }, { "key": "non-tax-revenue", "label": "NON TAX REVENUE", "sourceLabel": "NON TAX REVENUE", "kind": "income", "level": 2, "row": 14, "budget": { "value": 43770000, "cell": "D14" }, "generalFund": { "value": 32124365.18, "cell": "E14" }, "sef": { "value": 0, "cell": "F14" }, "total": { "value": 32124365.18, "cell": "G14" } }, { "key": "regulatory-fees", "label": "Regulatory Fees permits and Licenses", "sourceLabel": "Regulatory Fees permits and Licenses", "kind": "income", "level": 3, "row": 15, "budget": { "value": 9205000, "cell": "D15" }, "generalFund": { "value": 7986166, "cell": "E15" }, "sef": { "value": 0, "cell": "F15" }, "total": { "value": 7986166, "cell": "G15" } }, { "key": "service-user-charges", "label": "Sevice/User Charges (Service Income)", "sourceLabel": "Sevice/User Charges (Service Income)", "kind": "income", "level": 3, "row": 16, "budget": { "value": 19305000, "cell": "D16" }, "generalFund": { "value": 17882864.45, "cell": "E16" }, "sef": { "value": 0, "cell": "F16" }, "total": { "value": 17882864.45, "cell": "G16" } }, { "key": "economic-enterprises", "label": "Receipts from Economic Enterprises (Business Income)", "sourceLabel": "Receipts from Economic Enterprises (Business Income)", "kind": "income", "level": 3, "row": 17, "budget": { "value": 14500000, "cell": "D17" }, "generalFund": { "value": 5735719, "cell": "E17" }, "sef": { "value": 0, "cell": "F17" }, "total": { "value": 5735719, "cell": "G17" } }, { "key": "other-receipts", "label": "Other Receipts (Other General Income)", "sourceLabel": "Other Receipts (Other General Income)", "kind": "income", "level": 3, "row": 18, "budget": { "value": 760000, "cell": "D18" }, "generalFund": { "value": 519615.73, "cell": "E18" }, "sef": { "value": 0, "cell": "F18" }, "total": { "value": 519615.73, "cell": "G18" } }, { "key": "external-sources", "label": "EXTERNAL SOURCES", "sourceLabel": "EXTERNAL SOURCES", "kind": "income", "level": 1, "row": 19, "budget": { "value": 204379347.96, "cell": "D19" }, "generalFund": { "value": 102001663.1, "cell": "E19" }, "sef": { "value": 0, "cell": "F19" }, "total": { "value": 102001663.1, "cell": "G19" } }, { "key": "national-tax-allotment", "label": "National Tax Allotment", "sourceLabel": "Internal Revenue Allotment", "kind": "income", "level": 2, "row": 20, "budget": { "value": 200063285, "cell": "D20" }, "generalFund": { "value": 100035523.5, "cell": "E20" }, "sef": { "value": 0, "cell": "F20" }, "total": { "value": 100035523.5, "cell": "G20" } }, { "key": "other-national-shares", "label": "Other Shares from National Tax Collections", "sourceLabel": "Other Shares from National Tax Collections", "kind": "income", "level": 2, "row": 21, "budget": { "value": 2000000, "cell": "D21" }, "generalFund": { "value": 791390.83, "cell": "E21" }, "sef": { "value": 0, "cell": "F21" }, "total": { "value": 791390.83, "cell": "G21" } }, { "key": "inter-local-transfers", "label": "Inter-Local Transfers", "sourceLabel": "Inter-Local Transfers", "kind": "income", "level": 2, "row": 22, "budget": { "value": 2316062.96, "cell": "D22" }, "generalFund": { "value": 1174748.77, "cell": "E22" }, "sef": { "value": 0, "cell": "F22" }, "total": { "value": 1174748.77, "cell": "G22" } }, { "key": "extraordinary-receipts", "label": "Extraordinary Receipt/Grants/Donations/Aids", "sourceLabel": "Extraordinary Receipt/Grants/Donations/Aids", "kind": "income", "level": 2, "row": 23, "budget": { "value": 0, "cell": "D23" }, "generalFund": { "value": 0, "cell": "E23" }, "sef": { "value": 0, "cell": "F23" }, "total": { "value": 0, "cell": "G23" } }, { "key": "total-current-operating-income", "label": "TOTAL CURRENT OPERATING INCOME", "sourceLabel": "TOTAL CURRENT OPERATING INCOE", "kind": "income", "level": 0, "row": 24, "budget": { "value": 283760348, "cell": "D24" }, "generalFund": { "value": 165024753.18, "cell": "E24" }, "sef": { "value": 12769132.44, "cell": "F24" }, "total": { "value": 177793885.62, "cell": "G24" } }, { "key": "general-public-services", "label": "General Public Services", "sourceLabel": "General Pubic Services", "kind": "expenditure", "level": 2, "row": 29, "budget": { "value": 154945223.3, "cell": "D29" }, "generalFund": { "value": 53810383.21, "cell": "E29" }, "sef": { "value": 0, "cell": "F29" }, "total": { "value": 53810383.21, "cell": "G29" } }, { "key": "education-culture-sports", "label": "Education, Culture & Sports/Manpower Development", "sourceLabel": "Education, Culture & Sports/Manpower Development", "kind": "expenditure", "level": 2, "row": 30, "budget": { "value": 8000000, "cell": "D30" }, "generalFund": { "value": 0, "cell": "E30" }, "sef": { "value": 3180187.66, "cell": "F30" }, "total": { "value": 3180187.66, "cell": "G30" } }, { "key": "health-nutrition-population", "label": "Health, Nutrition & Population Control", "sourceLabel": "Health, Nutrition & Population Control", "kind": "expenditure", "level": 2, "row": 31, "budget": { "value": 21107952.69, "cell": "D31" }, "generalFund": { "value": 8480393.34, "cell": "E31" }, "sef": { "value": 0, "cell": "F31" }, "total": { "value": 8480393.34, "cell": "G31" } }, { "key": "labor-and-employment", "label": "Labor and Employment", "sourceLabel": "Labor and Employment", "kind": "expenditure", "level": 2, "row": 32, "budget": { "value": 0, "cell": "D32" }, "generalFund": { "value": 0, "cell": "E32" }, "sef": { "value": 0, "cell": "F32" }, "total": { "value": 0, "cell": "G32" } }, { "key": "housing-community-development", "label": "Housing and Community Development", "sourceLabel": "Housing and Community Development", "kind": "expenditure", "level": 2, "row": 33, "budget": { "value": 0, "cell": "D33" }, "generalFund": { "value": 0, "cell": "E33" }, "sef": { "value": 0, "cell": "F33" }, "total": { "value": 0, "cell": "G33" } }, { "key": "social-services-welfare", "label": "Social Services and Social Welfare", "sourceLabel": "Scial Services and Social Welfare", "kind": "expenditure", "level": 2, "row": 34, "budget": { "value": 23668425.96, "cell": "D34" }, "generalFund": { "value": 7038444.04, "cell": "E34" }, "sef": { "value": 0, "cell": "F34" }, "total": { "value": 7038444.04, "cell": "G34" } }, { "key": "economic-services", "label": "Economic Services", "sourceLabel": "Economic Services", "kind": "expenditure", "level": 2, "row": 35, "budget": { "value": 43291244.39, "cell": "D35" }, "generalFund": { "value": 14415100.48, "cell": "E35" }, "sef": { "value": 0, "cell": "F35" }, "total": { "value": 14415100.48, "cell": "G35" } }, { "key": "debt-service-interest", "label": "Debt Service (FE) (Interest Expense & Other Charges)", "sourceLabel": "Debt Service (FE) (Interest Expense & Other Charges)", "kind": "expenditure", "level": 2, "row": 36, "budget": { "value": 3714585.55, "cell": "D36" }, "generalFund": { "value": 1828150.85, "cell": "E36" }, "sef": { "value": 0, "cell": "F36" }, "total": { "value": 1828150.85, "cell": "G36" } }, { "key": "total-current-operating-expenditures", "label": "TOTAL CURRENT OPERATING EXPENDITURES", "sourceLabel": "TOTAL CURRENT OPERATING EXPENDITURES", "kind": "expenditure", "level": 0, "row": 37, "budget": { "value": 254727431.89, "cell": "D37" }, "generalFund": { "value": 85572471.92, "cell": "E37" }, "sef": { "value": 3180187.66, "cell": "F37" }, "total": { "value": 88752659.58, "cell": "G37" } }, { "key": "net-operating-income", "label": "NET OPERATING INCOME (LOSS) FROM CURRENT OPERATIONS", "sourceLabel": "NET OPERATING INCOME (LOSS) FROM CURRENT OPERATIONS", "kind": "derived", "level": 0, "row": 38, "budget": { "value": 98121138.23, "cell": "D38" }, "generalFund": { "value": 79452281.26, "cell": "E38" }, "sef": { "value": 9588944.78, "cell": "F38" }, "total": { "value": 89041226.04, "cell": "G38" } }, { "key": "total-available-for-operating-expenditures", "label": "TOTAL AVAILABLE FOR CURRENT OPERATING EXPENDITURES", "sourceLabel": "TOTAL AVAILABLE FOR CURRENT OPERATING EXPENDITURES", "kind": "derived", "level": 0, "row": 27, "budget": { "value": 352848570.12, "cell": "D27" }, "generalFund": { "value": 165024753.18, "cell": "E27" }, "sef": { "value": 12769132.44, "cell": "F27" }, "total": { "value": 177793885.62, "cell": "G27" } }, { "key": "capital-investment-expenditures", "label": "CAPITAL/INVESTMENT EXPENDITURES", "sourceLabel": "CAPITAL/INVESTMENT EXPENDITURES", "kind": "expenditure", "level": 1, "row": 52, "budget": { "value": 74052657, "cell": "D52" }, "generalFund": { "value": 14225977, "cell": "E52" }, "sef": { "value": 0, "cell": "F52" }, "total": { "value": 14225977, "cell": "G52" } }, { "key": "debt-service-principal", "label": "DEBT SERVICE (Principal Cost)", "sourceLabel": "DEBT SERVICE (Principal Cost)", "kind": "expenditure", "level": 1, "row": 56, "budget": { "value": 11785220.4, "cell": "D56" }, "generalFund": { "value": 5892610.2, "cell": "E56" }, "sef": { "value": 0, "cell": "F56" }, "total": { "value": 5892610.2, "cell": "G56" } }, { "key": "total-non-operating-expenditures", "label": "TOTAL NON-OPERATING EXPENDITURES", "sourceLabel": "TOTAL NON-OPERATING EXPENDITIRES", "kind": "expenditure", "level": 0, "row": 60, "budget": { "value": 85837877.4, "cell": "D60" }, "generalFund": { "value": 20118587.2, "cell": "E60" }, "sef": { "value": 0, "cell": "F60" }, "total": { "value": 20118587.2, "cell": "G60" } }, { "key": "cash-balance-beginning", "label": "ADD: CASH BALANCE, BEGINNING", "sourceLabel": "ADD: CASH BALANCE, BEGINNING", "kind": "balance", "level": 0, "row": 62, "budget": { "value": 123900355.77, "cell": "D62" }, "generalFund": { "value": 112284579.3, "cell": "E62" }, "sef": { "value": 11615776.47, "cell": "F62" }, "total": { "value": 123900355.77, "cell": "G62" } }, { "key": "cash-balance-end", "label": "FUND/CASH BALANCE, END", "sourceLabel": "FUND/CASH BALANCE, END", "kind": "balance", "level": 0, "row": 67, "budget": { "value": 174696819.94, "cell": "D67" }, "generalFund": { "value": 171881023.36, "cell": "E67" }, "sef": { "value": 21204721.25, "cell": "F67" }, "total": { "value": 193085744.61, "cell": "G67" } } ], "unmatchedLabels": [], "checks": [ { "id": "fund-split:local-sources", "kind": "fund-split", "expected": 75792222.52, "actual": 75792222.52, "delta": 0, "passed": true }, { "id": "fund-split:tax-revenue", "kind": "fund-split", "expected": 43667857.34, "actual": 43667857.34, "delta": 0, "passed": true }, { "id": "fund-split:real-property-tax", "kind": "fund-split", "expected": 24131938.42, "actual": 24131938.42, "delta": 0, "passed": true }, { "id": "fund-split:tax-on-business", "kind": "fund-split", "expected": 16338422.09, "actual": 16338422.09, "delta": 0, "passed": true }, { "id": "fund-split:other-taxes", "kind": "fund-split", "expected": 3197496.83, "actual": 3197496.83, "delta": 0, "passed": true }, { "id": "fund-split:non-tax-revenue", "kind": "fund-split", "expected": 32124365.18, "actual": 32124365.18, "delta": 0, "passed": true }, { "id": "fund-split:regulatory-fees", "kind": "fund-split", "expected": 7986166, "actual": 7986166, "delta": 0, "passed": true }, { "id": "fund-split:service-user-charges", "kind": "fund-split", "expected": 17882864.45, "actual": 17882864.45, "delta": 0, "passed": true }, { "id": "fund-split:economic-enterprises", "kind": "fund-split", "expected": 5735719, "actual": 5735719, "delta": 0, "passed": true }, { "id": "fund-split:other-receipts", "kind": "fund-split", "expected": 519615.73, "actual": 519615.73, "delta": 0, "passed": true }, { "id": "fund-split:external-sources", "kind": "fund-split", "expected": 102001663.1, "actual": 102001663.1, "delta": 0, "passed": true }, { "id": "fund-split:national-tax-allotment", "kind": "fund-split", "expected": 100035523.5, "actual": 100035523.5, "delta": 0, "passed": true }, { "id": "fund-split:other-national-shares", "kind": "fund-split", "expected": 791390.83, "actual": 791390.83, "delta": 0, "passed": true }, { "id": "fund-split:inter-local-transfers", "kind": "fund-split", "expected": 1174748.77, "actual": 1174748.77, "delta": 0, "passed": true }, { "id": "fund-split:extraordinary-receipts", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:total-current-operating-income", "kind": "fund-split", "expected": 177793885.62, "actual": 177793885.62, "delta": 0, "passed": true }, { "id": "fund-split:general-public-services", "kind": "fund-split", "expected": 53810383.21, "actual": 53810383.21, "delta": 0, "passed": true }, { "id": "fund-split:education-culture-sports", "kind": "fund-split", "expected": 3180187.66, "actual": 3180187.66, "delta": 0, "passed": true }, { "id": "fund-split:health-nutrition-population", "kind": "fund-split", "expected": 8480393.34, "actual": 8480393.34, "delta": 0, "passed": true }, { "id": "fund-split:labor-and-employment", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:housing-community-development", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:social-services-welfare", "kind": "fund-split", "expected": 7038444.04, "actual": 7038444.04, "delta": 0, "passed": true }, { "id": "fund-split:economic-services", "kind": "fund-split", "expected": 14415100.48, "actual": 14415100.48, "delta": 0, "passed": true }, { "id": "fund-split:debt-service-interest", "kind": "fund-split", "expected": 1828150.85, "actual": 1828150.85, "delta": 0, "passed": true }, { "id": "fund-split:total-current-operating-expenditures", "kind": "fund-split", "expected": 88752659.58, "actual": 88752659.58, "delta": 0, "passed": true }, { "id": "fund-split:net-operating-income", "kind": "fund-split", "expected": 89041226.04, "actual": 89041226.04, "delta": 0, "passed": true }, { "id": "fund-split:total-available-for-operating-expenditures", "kind": "fund-split", "expected": 177793885.62, "actual": 177793885.62, "delta": 0, "passed": true }, { "id": "fund-split:capital-investment-expenditures", "kind": "fund-split", "expected": 14225977, "actual": 14225977, "delta": 0, "passed": true }, { "id": "fund-split:debt-service-principal", "kind": "fund-split", "expected": 5892610.2, "actual": 5892610.2, "delta": 0, "passed": true }, { "id": "fund-split:total-non-operating-expenditures", "kind": "fund-split", "expected": 20118587.2, "actual": 20118587.2, "delta": 0, "passed": true }, { "id": "fund-split:cash-balance-beginning", "kind": "fund-split", "expected": 123900355.77, "actual": 123900355.77, "delta": 0, "passed": true }, { "id": "fund-split:cash-balance-end", "kind": "fund-split", "expected": 193085744.61, "actual": 193085744.61, "delta": 0, "passed": true }, { "id": "local-sources-split:budget", "kind": "subtotal", "expected": 79381000.04, "actual": 79381000.04, "delta": 0, "passed": true }, { "id": "local-sources-split:generalFund", "kind": "subtotal", "expected": 63023090.08, "actual": 63023090.08, "delta": 0, "passed": true }, { "id": "local-sources-split:sef", "kind": "subtotal", "expected": 12769132.44, "actual": 12769132.44, "delta": 0, "passed": true }, { "id": "local-sources-split:total", "kind": "subtotal", "expected": 75792222.52, "actual": 75792222.52, "delta": 0, "passed": true }, { "id": "tax-revenue-split:budget", "kind": "subtotal", "expected": 35611000.04, "actual": 35611000.04, "delta": 0, "passed": true }, { "id": "tax-revenue-split:generalFund", "kind": "subtotal", "expected": 30898724.9, "actual": 30898724.9, "delta": 0, "passed": true }, { "id": "tax-revenue-split:sef", "kind": "subtotal", "expected": 12769132.44, "actual": 12769132.44, "delta": 0, "passed": true }, { "id": "tax-revenue-split:total", "kind": "subtotal", "expected": 43667857.34, "actual": 43667857.34, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:budget", "kind": "subtotal", "expected": 43770000, "actual": 43770000, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:generalFund", "kind": "subtotal", "expected": 32124365.18, "actual": 32124365.18, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:sef", "kind": "subtotal", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:total", "kind": "subtotal", "expected": 32124365.18, "actual": 32124365.18, "delta": 0, "passed": true }, { "id": "external-sources-split:budget", "kind": "subtotal", "expected": 204379347.96, "actual": 204379347.96, "delta": 0, "passed": true }, { "id": "external-sources-split:generalFund", "kind": "subtotal", "expected": 102001663.1, "actual": 102001663.1, "delta": 0, "passed": true }, { "id": "external-sources-split:sef", "kind": "subtotal", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "external-sources-split:total", "kind": "subtotal", "expected": 102001663.1, "actual": 102001663.1, "delta": 0, "passed": true }, { "id": "total-income-split:budget", "kind": "subtotal", "expected": 283760348, "actual": 283760348, "delta": 0, "passed": true }, { "id": "total-income-split:generalFund", "kind": "subtotal", "expected": 165024753.18, "actual": 165024753.18, "delta": 0, "passed": true }, { "id": "total-income-split:sef", "kind": "subtotal", "expected": 12769132.44, "actual": 12769132.44, "delta": 0, "passed": true }, { "id": "total-income-split:total", "kind": "subtotal", "expected": 177793885.62, "actual": 177793885.62, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:budget", "kind": "subtotal", "expected": 254727431.89, "actual": 254727431.89, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:generalFund", "kind": "subtotal", "expected": 85572471.92, "actual": 85572471.92, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:sef", "kind": "subtotal", "expected": 3180187.66, "actual": 3180187.66, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:total", "kind": "subtotal", "expected": 88752659.58, "actual": 88752659.58, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:budget", "kind": "subtotal", "expected": 85837877.4, "actual": 85837877.4, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:generalFund", "kind": "subtotal", "expected": 20118587.2, "actual": 20118587.2, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:sef", "kind": "subtotal", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:total", "kind": "subtotal", "expected": 20118587.2, "actual": 20118587.2, "delta": 0, "passed": true } ], "reconciliation": { "total": 60, "passed": 60, "failed": 0, "failures": [] }, "verification": "verified" }, { "ok": true, "filingId": "fdp-2023-q1-statement-of-receipts-and-expenditures", "fdppId": 21421, "documentPeriod": { "year": 2023, "quarter": 1 }, "sheet": "Form 3 - SRE", "formReference": "FDP Form 3 (BLGF MC 023-2019 Annex A)", "header": { "region": "REGION IV-A - CALABARZON", "province": "BATANGAS", "lgu": "CALATAGAN", "calendarYear": 2023, "quarter": 1 }, "columns": { "budget": "D", "generalFund": "E", "sef": "F", "total": "G" }, "items": [ { "key": "local-sources", "label": "LOCAL SOURCES", "sourceLabel": "LOCAL SOURCES", "kind": "income", "level": 1, "row": 9, "budget": { "value": 79381000.04, "cell": "D9" }, "generalFund": { "value": 49505895.9, "cell": "E9" }, "sef": { "value": 10928984.16, "cell": "F9" }, "total": { "value": 60434880.06, "cell": "G9" } }, { "key": "tax-revenue", "label": "TAX REVENUE", "sourceLabel": "TAX REVENUE", "kind": "income", "level": 2, "row": 10, "budget": { "value": 35611000.04, "cell": "D10" }, "generalFund": { "value": 28566150.67, "cell": "E10" }, "sef": { "value": 10928984.16, "cell": "F10" }, "total": { "value": 39495134.83, "cell": "G10" } }, { "key": "real-property-tax", "label": "Real Property Tax", "sourceLabel": "Real Property Tax", "kind": "income", "level": 3, "row": 11, "budget": { "value": 17500000, "cell": "D11" }, "generalFund": { "value": 9890687.35, "cell": "E11" }, "sef": { "value": 10928984.16, "cell": "F11" }, "total": { "value": 20819671.51, "cell": "G11" } }, { "key": "tax-on-business", "label": "Tax on Business", "sourceLabel": "Tax on Business", "kind": "income", "level": 3, "row": 12, "budget": { "value": 15350000, "cell": "D12" }, "generalFund": { "value": 16216381.23, "cell": "E12" }, "sef": { "value": 0, "cell": "F12" }, "total": { "value": 16216381.23, "cell": "G12" } }, { "key": "other-taxes", "label": "Other Taxes", "sourceLabel": "Other Taxes", "kind": "income", "level": 3, "row": 13, "budget": { "value": 2761000.04, "cell": "D13" }, "generalFund": { "value": 2459082.09, "cell": "E13" }, "sef": { "value": 0, "cell": "F13" }, "total": { "value": 2459082.09, "cell": "G13" } }, { "key": "non-tax-revenue", "label": "NON TAX REVENUE", "sourceLabel": "NON TAX REVENUE", "kind": "income", "level": 2, "row": 14, "budget": { "value": 43770000, "cell": "D14" }, "generalFund": { "value": 20939745.23, "cell": "E14" }, "sef": { "value": 0, "cell": "F14" }, "total": { "value": 20939745.23, "cell": "G14" } }, { "key": "regulatory-fees", "label": "Regulatory Fees permits and Licenses", "sourceLabel": "Regulatory Fees 9permits and Licenses", "kind": "income", "level": 3, "row": 15, "budget": { "value": 9205000, "cell": "D15" }, "generalFund": { "value": 6714790.7, "cell": "E15" }, "sef": { "value": 0, "cell": "F15" }, "total": { "value": 6714790.7, "cell": "G15" } }, { "key": "service-user-charges", "label": "Sevice/User Charges (Service Income)", "sourceLabel": "Sevice/User Charges (Service Income)", "kind": "income", "level": 3, "row": 16, "budget": { "value": 19305000, "cell": "D16" }, "generalFund": { "value": 11170942.7, "cell": "E16" }, "sef": { "value": 0, "cell": "F16" }, "total": { "value": 11170942.7, "cell": "G16" } }, { "key": "economic-enterprises", "label": "Receipts from Economic Enterprises (Business Income)", "sourceLabel": "Receipts from Economic Enterprises (Business Income)", "kind": "income", "level": 3, "row": 17, "budget": { "value": 14500000, "cell": "D17" }, "generalFund": { "value": 2809907, "cell": "E17" }, "sef": { "value": 0, "cell": "F17" }, "total": { "value": 2809907, "cell": "G17" } }, { "key": "other-receipts", "label": "Other Receipts (Other General Income)", "sourceLabel": "Other Receipts (Other General Income)", "kind": "income", "level": 3, "row": 18, "budget": { "value": 760000, "cell": "D18" }, "generalFund": { "value": 244104.83, "cell": "E18" }, "sef": { "value": 0, "cell": "F18" }, "total": { "value": 244104.83, "cell": "G18" } }, { "key": "external-sources", "label": "EXTERNAL SOURCES", "sourceLabel": "EXTERNAL SOURCES", "kind": "income", "level": 1, "row": 19, "budget": { "value": 204379347.96, "cell": "D19" }, "generalFund": { "value": 50809152.58, "cell": "E19" }, "sef": { "value": 0, "cell": "F19" }, "total": { "value": 50809152.58, "cell": "G19" } }, { "key": "national-tax-allotment", "label": "National Tax Allotment", "sourceLabel": "Internal Revenue Allotment", "kind": "income", "level": 2, "row": 20, "budget": { "value": 200063285, "cell": "D20" }, "generalFund": { "value": 50017761.75, "cell": "E20" }, "sef": { "value": 0, "cell": "F20" }, "total": { "value": 50017761.75, "cell": "G20" } }, { "key": "other-national-shares", "label": "Other Shares from National Tax Collections", "sourceLabel": "Other Shares from National Tax Collections", "kind": "income", "level": 2, "row": 21, "budget": { "value": 2000000, "cell": "D21" }, "generalFund": { "value": 791390.83, "cell": "E21" }, "sef": { "value": 0, "cell": "F21" }, "total": { "value": 791390.83, "cell": "G21" } }, { "key": "inter-local-transfers", "label": "Inter-Local Transfers", "sourceLabel": "Inter-Local Transfers", "kind": "income", "level": 2, "row": 22, "budget": { "value": 2316062.96, "cell": "D22" }, "generalFund": { "value": 0, "cell": "E22" }, "sef": { "value": 0, "cell": "F22" }, "total": { "value": 0, "cell": "G22" } }, { "key": "extraordinary-receipts", "label": "Extraordinary Receipt/Grants/Donations/Aids", "sourceLabel": "Extraordinary Receipt/Grants/Donations/Aids", "kind": "income", "level": 2, "row": 23, "budget": { "value": 0, "cell": "D23" }, "generalFund": { "value": 0, "cell": "E23" }, "sef": { "value": 0, "cell": "F23" }, "total": { "value": 0, "cell": "G23" } }, { "key": "total-current-operating-income", "label": "TOTAL CURRENT OPERATING INCOME", "sourceLabel": "TOTAL CURRENT OPERATING INCOE", "kind": "income", "level": 0, "row": 24, "budget": { "value": 283760348, "cell": "D24" }, "generalFund": { "value": 100315048.48, "cell": "E24" }, "sef": { "value": 10928984.16, "cell": "F24" }, "total": { "value": 111244032.64, "cell": "G24" } }, { "key": "general-public-services", "label": "General Public Services", "sourceLabel": "General Pubic Services", "kind": "expenditure", "level": 2, "row": 29, "budget": { "value": 131630262.01, "cell": "D29" }, "generalFund": { "value": 22524570.1, "cell": "E29" }, "sef": { "value": 0, "cell": "F29" }, "total": { "value": 22524570.1, "cell": "G29" } }, { "key": "education-culture-sports", "label": "Education, Culture & Sports/Manpower Development", "sourceLabel": "Education, Culture & Sports/Manpower Development", "kind": "expenditure", "level": 2, "row": 30, "budget": { "value": 8000000, "cell": "D30" }, "generalFund": { "value": 0, "cell": "E30" }, "sef": { "value": 1274216.56, "cell": "F30" }, "total": { "value": 1274216.56, "cell": "G30" } }, { "key": "health-nutrition-population", "label": "Health, Nutrition & Population Control", "sourceLabel": "Health, Nutrition & Population Control", "kind": "expenditure", "level": 2, "row": 31, "budget": { "value": 21107952.69, "cell": "D31" }, "generalFund": { "value": 3561927.56, "cell": "E31" }, "sef": { "value": 0, "cell": "F31" }, "total": { "value": 3561927.56, "cell": "G31" } }, { "key": "labor-and-employment", "label": "Labor and Employment", "sourceLabel": "Labor and Employment", "kind": "expenditure", "level": 2, "row": 32, "budget": { "value": 0, "cell": "D32" }, "generalFund": { "value": 0, "cell": "E32" }, "sef": { "value": 0, "cell": "F32" }, "total": { "value": 0, "cell": "G32" } }, { "key": "housing-community-development", "label": "Housing and Community Development", "sourceLabel": "Housing and Community Development", "kind": "expenditure", "level": 2, "row": 33, "budget": { "value": 0, "cell": "D33" }, "generalFund": { "value": 0, "cell": "E33" }, "sef": { "value": 0, "cell": "F33" }, "total": { "value": 0, "cell": "G33" } }, { "key": "social-services-welfare", "label": "Social Services and Social Welfare", "sourceLabel": "Scial Services and Social Welfare", "kind": "expenditure", "level": 2, "row": 34, "budget": { "value": 22468425.96, "cell": "D34" }, "generalFund": { "value": 1942937.15, "cell": "E34" }, "sef": { "value": 0, "cell": "F34" }, "total": { "value": 1942937.15, "cell": "G34" } }, { "key": "economic-services", "label": "Economic Services", "sourceLabel": "Economic Services", "kind": "expenditure", "level": 2, "row": 35, "budget": { "value": 35741244.39, "cell": "D35" }, "generalFund": { "value": 5587629.87, "cell": "E35" }, "sef": { "value": 0, "cell": "F35" }, "total": { "value": 5587629.87, "cell": "G35" } }, { "key": "debt-service-interest", "label": "Debt Service (FE) (Interest Expense & Other Charges)", "sourceLabel": "Debt Service (FE) (Interest Expense & Other Charges)", "kind": "expenditure", "level": 2, "row": 36, "budget": { "value": 3714585.55, "cell": "D36" }, "generalFund": { "value": 930254.57, "cell": "E36" }, "sef": { "value": 0, "cell": "F36" }, "total": { "value": 930254.57, "cell": "G36" } }, { "key": "total-current-operating-expenditures", "label": "TOTAL CURRENT OPERATING EXPENDITURES", "sourceLabel": "TOTAL CURRENT OPERATING EXPENDITURES", "kind": "expenditure", "level": 0, "row": 37, "budget": { "value": 222662470.6, "cell": "D37" }, "generalFund": { "value": 34547319.25, "cell": "E37" }, "sef": { "value": 1274216.56, "cell": "F37" }, "total": { "value": 35821535.81, "cell": "G37" } }, { "key": "net-operating-income", "label": "NET OPERATING INCOME (LOSS) FROM CURRENT OPERATIONS", "sourceLabel": "NET OPERATING INCOME (LOSS) FROM CURRENT OPERATIONS", "kind": "derived", "level": 0, "row": 38, "budget": { "value": 130186099.52, "cell": "D38" }, "generalFund": { "value": 65767729.23, "cell": "E38" }, "sef": { "value": 9654767.6, "cell": "F38" }, "total": { "value": 75422496.83, "cell": "G38" } }, { "key": "total-available-for-operating-expenditures", "label": "TOTAL AVAILABLE FOR CURRENT OPERATING EXPENDITURES", "sourceLabel": "TOTAL AVAILABLE FOR CURRENT OPERATING EXPENDITURES", "kind": "derived", "level": 0, "row": 27, "budget": { "value": 352848570.12, "cell": "D27" }, "generalFund": { "value": 100315048.48, "cell": "E27" }, "sef": { "value": 10928984.16, "cell": "F27" }, "total": { "value": 111244032.64, "cell": "G27" } }, { "key": "capital-investment-expenditures", "label": "CAPITAL/INVESTMENT EXPENDITURES", "sourceLabel": "CAPITAL/INVESTMENT EXPENDITURES", "kind": "expenditure", "level": 1, "row": 52, "budget": { "value": 49312657, "cell": "D52" }, "generalFund": { "value": 88000, "cell": "E52" }, "sef": { "value": 0, "cell": "F52" }, "total": { "value": 88000, "cell": "G52" } }, { "key": "debt-service-principal", "label": "DEBT SERVICE (Principal Cost)", "sourceLabel": "DEBT SERVICE (Principal Cost)", "kind": "expenditure", "level": 1, "row": 56, "budget": { "value": 11785220.4, "cell": "D56" }, "generalFund": { "value": 2946305.1, "cell": "E56" }, "sef": { "value": 0, "cell": "F56" }, "total": { "value": 2946305.1, "cell": "G56" } }, { "key": "total-non-operating-expenditures", "label": "TOTAL NON-OPERATING EXPENDITURES", "sourceLabel": "TOTAL NON-OPERATING EXPENDITIRES", "kind": "expenditure", "level": 0, "row": 60, "budget": { "value": 61097877.4, "cell": "D60" }, "generalFund": { "value": 3034305.1, "cell": "E60" }, "sef": { "value": 0, "cell": "F60" }, "total": { "value": 3034305.1, "cell": "G60" } }, { "key": "cash-balance-beginning", "label": "ADD: CASH BALANCE, BEGINNING", "sourceLabel": "ADD: CASH BALANCE, BEGINNING", "kind": "balance", "level": 0, "row": 62, "budget": { "value": 123900355.77, "cell": "D62" }, "generalFund": { "value": 112284579.3, "cell": "E62" }, "sef": { "value": 11615776.47, "cell": "F62" }, "total": { "value": 123900355.77, "cell": "G62" } }, { "key": "cash-balance-end", "label": "FUND/CASH BALANCE, END", "sourceLabel": "FUND/CASH BALANCE, END", "kind": "balance", "level": 0, "row": 67, "budget": { "value": 231501781.23, "cell": "D67" }, "generalFund": { "value": 175018003.43, "cell": "E67" }, "sef": { "value": 21270544.07, "cell": "F67" }, "total": { "value": 196288547.5, "cell": "G67" } } ], "unmatchedLabels": [], "checks": [ { "id": "fund-split:local-sources", "kind": "fund-split", "expected": 60434880.06, "actual": 60434880.06, "delta": 0, "passed": true }, { "id": "fund-split:tax-revenue", "kind": "fund-split", "expected": 39495134.83, "actual": 39495134.83, "delta": 0, "passed": true }, { "id": "fund-split:real-property-tax", "kind": "fund-split", "expected": 20819671.51, "actual": 20819671.51, "delta": 0, "passed": true }, { "id": "fund-split:tax-on-business", "kind": "fund-split", "expected": 16216381.23, "actual": 16216381.23, "delta": 0, "passed": true }, { "id": "fund-split:other-taxes", "kind": "fund-split", "expected": 2459082.09, "actual": 2459082.09, "delta": 0, "passed": true }, { "id": "fund-split:non-tax-revenue", "kind": "fund-split", "expected": 20939745.23, "actual": 20939745.23, "delta": 0, "passed": true }, { "id": "fund-split:regulatory-fees", "kind": "fund-split", "expected": 6714790.7, "actual": 6714790.7, "delta": 0, "passed": true }, { "id": "fund-split:service-user-charges", "kind": "fund-split", "expected": 11170942.7, "actual": 11170942.7, "delta": 0, "passed": true }, { "id": "fund-split:economic-enterprises", "kind": "fund-split", "expected": 2809907, "actual": 2809907, "delta": 0, "passed": true }, { "id": "fund-split:other-receipts", "kind": "fund-split", "expected": 244104.83, "actual": 244104.83, "delta": 0, "passed": true }, { "id": "fund-split:external-sources", "kind": "fund-split", "expected": 50809152.58, "actual": 50809152.58, "delta": 0, "passed": true }, { "id": "fund-split:national-tax-allotment", "kind": "fund-split", "expected": 50017761.75, "actual": 50017761.75, "delta": 0, "passed": true }, { "id": "fund-split:other-national-shares", "kind": "fund-split", "expected": 791390.83, "actual": 791390.83, "delta": 0, "passed": true }, { "id": "fund-split:inter-local-transfers", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:extraordinary-receipts", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:total-current-operating-income", "kind": "fund-split", "expected": 111244032.64, "actual": 111244032.64, "delta": 0, "passed": true }, { "id": "fund-split:general-public-services", "kind": "fund-split", "expected": 22524570.1, "actual": 22524570.1, "delta": 0, "passed": true }, { "id": "fund-split:education-culture-sports", "kind": "fund-split", "expected": 1274216.56, "actual": 1274216.56, "delta": 0, "passed": true }, { "id": "fund-split:health-nutrition-population", "kind": "fund-split", "expected": 3561927.56, "actual": 3561927.56, "delta": 0, "passed": true }, { "id": "fund-split:labor-and-employment", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:housing-community-development", "kind": "fund-split", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "fund-split:social-services-welfare", "kind": "fund-split", "expected": 1942937.15, "actual": 1942937.15, "delta": 0, "passed": true }, { "id": "fund-split:economic-services", "kind": "fund-split", "expected": 5587629.87, "actual": 5587629.87, "delta": 0, "passed": true }, { "id": "fund-split:debt-service-interest", "kind": "fund-split", "expected": 930254.57, "actual": 930254.57, "delta": 0, "passed": true }, { "id": "fund-split:total-current-operating-expenditures", "kind": "fund-split", "expected": 35821535.81, "actual": 35821535.81, "delta": 0, "passed": true }, { "id": "fund-split:net-operating-income", "kind": "fund-split", "expected": 75422496.83, "actual": 75422496.83, "delta": 0, "passed": true }, { "id": "fund-split:total-available-for-operating-expenditures", "kind": "fund-split", "expected": 111244032.64, "actual": 111244032.64, "delta": 0, "passed": true }, { "id": "fund-split:capital-investment-expenditures", "kind": "fund-split", "expected": 88000, "actual": 88000, "delta": 0, "passed": true }, { "id": "fund-split:debt-service-principal", "kind": "fund-split", "expected": 2946305.1, "actual": 2946305.1, "delta": 0, "passed": true }, { "id": "fund-split:total-non-operating-expenditures", "kind": "fund-split", "expected": 3034305.1, "actual": 3034305.1, "delta": 0, "passed": true }, { "id": "fund-split:cash-balance-beginning", "kind": "fund-split", "expected": 123900355.77, "actual": 123900355.77, "delta": 0, "passed": true }, { "id": "fund-split:cash-balance-end", "kind": "fund-split", "expected": 196288547.5, "actual": 196288547.5, "delta": 0, "passed": true }, { "id": "local-sources-split:budget", "kind": "subtotal", "expected": 79381000.04, "actual": 79381000.04, "delta": 0, "passed": true }, { "id": "local-sources-split:generalFund", "kind": "subtotal", "expected": 49505895.9, "actual": 49505895.9, "delta": 0, "passed": true }, { "id": "local-sources-split:sef", "kind": "subtotal", "expected": 10928984.16, "actual": 10928984.16, "delta": 0, "passed": true }, { "id": "local-sources-split:total", "kind": "subtotal", "expected": 60434880.06, "actual": 60434880.06, "delta": 0, "passed": true }, { "id": "tax-revenue-split:budget", "kind": "subtotal", "expected": 35611000.04, "actual": 35611000.04, "delta": 0, "passed": true }, { "id": "tax-revenue-split:generalFund", "kind": "subtotal", "expected": 28566150.67, "actual": 28566150.67, "delta": 0, "passed": true }, { "id": "tax-revenue-split:sef", "kind": "subtotal", "expected": 10928984.16, "actual": 10928984.16, "delta": 0, "passed": true }, { "id": "tax-revenue-split:total", "kind": "subtotal", "expected": 39495134.83, "actual": 39495134.83, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:budget", "kind": "subtotal", "expected": 43770000, "actual": 43770000, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:generalFund", "kind": "subtotal", "expected": 20939745.23, "actual": 20939745.23, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:sef", "kind": "subtotal", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "non-tax-revenue-split:total", "kind": "subtotal", "expected": 20939745.23, "actual": 20939745.23, "delta": 0, "passed": true }, { "id": "external-sources-split:budget", "kind": "subtotal", "expected": 204379347.96, "actual": 204379347.96, "delta": 0, "passed": true }, { "id": "external-sources-split:generalFund", "kind": "subtotal", "expected": 50809152.58, "actual": 50809152.58, "delta": 0, "passed": true }, { "id": "external-sources-split:sef", "kind": "subtotal", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "external-sources-split:total", "kind": "subtotal", "expected": 50809152.58, "actual": 50809152.58, "delta": 0, "passed": true }, { "id": "total-income-split:budget", "kind": "subtotal", "expected": 283760348, "actual": 283760348, "delta": 0, "passed": true }, { "id": "total-income-split:generalFund", "kind": "subtotal", "expected": 100315048.48, "actual": 100315048.48, "delta": 0, "passed": true }, { "id": "total-income-split:sef", "kind": "subtotal", "expected": 10928984.16, "actual": 10928984.16, "delta": 0, "passed": true }, { "id": "total-income-split:total", "kind": "subtotal", "expected": 111244032.64, "actual": 111244032.64, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:budget", "kind": "subtotal", "expected": 222662470.6, "actual": 222662470.6, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:generalFund", "kind": "subtotal", "expected": 34547319.25, "actual": 34547319.25, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:sef", "kind": "subtotal", "expected": 1274216.56, "actual": 1274216.56, "delta": 0, "passed": true }, { "id": "operating-expenditure-split:total", "kind": "subtotal", "expected": 35821535.81, "actual": 35821535.81, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:budget", "kind": "subtotal", "expected": 61097877.4, "actual": 61097877.4, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:generalFund", "kind": "subtotal", "expected": 3034305.1, "actual": 3034305.1, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:sef", "kind": "subtotal", "expected": 0, "actual": 0, "delta": 0, "passed": true }, { "id": "non-operating-expenditure-split:total", "kind": "subtotal", "expected": 3034305.1, "actual": 3034305.1, "delta": 0, "passed": true } ], "reconciliation": { "total": 60, "passed": 60, "failed": 0, "failures": [] }, "verification": "verified" } ], "meta": { "api_version": "1.0.0", "dataset": "sre-financials", "lgu": "Municipality of Calatagan", "psgc": "0401008000", "generated_at": "2026-10-02T09:05:20.819Z", "provenance": { "as_of": "Q1 CY2023 – Q2 CY2026", "last_verified": "2026-09-22", "verification": "verified", "status": "latest-official", "readiness_tier": 2, "expected_refresh": "quarterly", "is_latest_known_official": true, "methodology": "Each filing was downloaded from the DILG portal and parsed directly. Line items are located by their label in column A or B, never by row number, and every value records the cell it came from. A filing is marked verified only when all of the form’s own internal identities hold and every expected label was found. Across 14 quarters, 838 internal identity checks were recomputed and all passed.", "caveat": "These figures are reported by the municipality to the DILG and are not audited. They are a statement of what the LGU filed, not an independent assessment of its finances. Each figure links to the original filing; where the two differ, the filing is authoritative.", "sources": [ { "name": "DILG Full Disclosure Policy Portal — Calatagan filings", "publisher": "Department of the Interior and Local Government", "url": "https://fdpp.dilg.gov.ph/fdpp/report/index?region_filter=04&province_filter=010&lgu_filter=08&document_filter=&year_filter=&quarter_filter=&docperiod_filter=&page=1", "authority": "primary-government", "accessed_on": "2026-09-22", "locator": "Region IV-A (CALABARZON) · Batangas · Calatagan", "sha256": null, "archive_url": null } ] }, "notes": [ "Form: FDP Form 3 (BLGF MC 023-2019 Annex A).", "Figures are reported by the LGU to DILG and are NOT audited. The Commission on Audit publishes separate audited statements on a different accounting basis; the two should not be compared line for line.", "Quarterly figures are cumulative within a calendar year: a Q3 value already includes Q1 and Q2.", "Every value carries the cell it was read from, e.g. \"G24\". The original filing is authoritative where they differ.", "Column D (\"budget\") is a revenue target on income rows and an appropriation on expenditure rows; the `kind` field records which.", "Only filings whose own internal identities reconcile are included. 14 of 14 extracted filings qualify." ], "license": { "compilation": "CC BY 4.0 — applies to this compilation (selection, arrangement, identifiers, extraction and provenance metadata) by BetterCalatagan.", "source_documents": "NOT covered by the above. Cited government documents remain the works of their issuing agencies under Philippine law and are not relicensed here. Obtain them from the issuing agency and observe its terms.", "attribution": "BetterCalatagan (bettercalatagan.org)" }, "disclaimer": "BetterCalatagan is an independent civic project. It is not the official website of the Municipality of Calatagan and is not affiliated with, endorsed by, or operated by any government agency." } }